[METROD] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.68%
YoY- 89.5%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 731,728 306,448 1,996,514 1,595,983 1,077,748 515,942 2,018,780 -49.19%
PBT 15,336 6,258 41,698 30,669 19,510 8,661 44,814 -51.10%
Tax -3,985 -1,478 23,238 14,357 17,800 -2,182 -8,300 -38.71%
NP 11,351 4,780 64,936 45,026 37,310 6,479 36,514 -54.14%
-
NP to SH 11,351 4,780 64,936 45,026 37,310 6,479 36,514 -54.14%
-
Tax Rate 25.98% 23.62% -55.73% -46.81% -91.24% 25.19% 18.52% -
Total Cost 720,377 301,668 1,931,578 1,550,957 1,040,438 509,463 1,982,266 -49.10%
-
Net Worth 301,329 299,268 285,885 271,464 266,126 228,894 225,803 21.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 7,199 - - - 7,199 -
Div Payout % - - 11.09% - - - 19.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 301,329 299,268 285,885 271,464 266,126 228,894 225,803 21.23%
NOSH 59,994 59,974 59,998 60,002 60,003 59,990 59,996 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.55% 1.56% 3.25% 2.82% 3.46% 1.26% 1.81% -
ROE 3.77% 1.60% 22.71% 16.59% 14.02% 2.83% 16.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,219.65 510.96 3,327.63 2,659.85 1,796.15 860.04 3,364.82 -49.19%
EPS 18.92 7.97 108.23 75.04 62.18 10.80 60.86 -54.14%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 5.0226 4.9899 4.7649 4.5242 4.4352 3.8155 3.7636 21.23%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 609.77 255.37 1,663.76 1,329.99 898.12 429.95 1,682.32 -49.19%
EPS 9.46 3.98 54.11 37.52 31.09 5.40 30.43 -54.14%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.5111 2.4939 2.3824 2.2622 2.2177 1.9075 1.8817 21.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.87 2.71 2.86 2.80 2.75 3.02 -
P/RPS 0.25 0.56 0.08 0.11 0.16 0.32 0.09 97.72%
P/EPS 15.86 36.01 2.50 3.81 4.50 25.46 4.96 117.19%
EY 6.31 2.78 39.94 26.24 22.21 3.93 20.15 -53.91%
DY 0.00 0.00 4.43 0.00 0.00 0.00 3.97 -
P/NAPS 0.60 0.58 0.57 0.63 0.63 0.72 0.80 -17.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 -
Price 3.40 3.20 2.79 2.87 2.71 3.00 2.88 -
P/RPS 0.28 0.63 0.08 0.11 0.15 0.35 0.09 113.26%
P/EPS 17.97 40.15 2.58 3.82 4.36 27.78 4.73 143.67%
EY 5.56 2.49 38.79 26.15 22.94 3.60 21.13 -58.97%
DY 0.00 0.00 4.30 0.00 0.00 0.00 4.17 -
P/NAPS 0.68 0.64 0.59 0.63 0.61 0.79 0.77 -7.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment