[METROD] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 78.47%
YoY- -56.65%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,169,252 556,102 1,782,497 1,329,203 908,353 452,076 1,733,404 -23.10%
PBT 7,876 7,486 8,666 2,760 2,683 7,092 34,385 -62.59%
Tax -1,693 -1,528 -2,843 -2,148 -1,355 -615 -3,738 -41.05%
NP 6,183 5,958 5,823 612 1,328 6,477 30,647 -65.63%
-
NP to SH 8,729 5,110 12,748 8,911 4,993 6,187 26,754 -52.63%
-
Tax Rate 21.50% 20.41% 32.81% 77.83% 50.50% 8.67% 10.87% -
Total Cost 1,163,069 550,144 1,776,674 1,328,591 907,025 445,599 1,702,757 -22.45%
-
Net Worth 504,312 509,040 497,255 481,440 483,504 486,072 496,295 1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,200 - - - 7,200 -
Div Payout % - - 56.48% - - - 26.91% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 504,312 509,040 497,255 481,440 483,504 486,072 496,295 1.07%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.53% 1.07% 0.33% 0.05% 0.15% 1.43% 1.77% -
ROE 1.73% 1.00% 2.56% 1.85% 1.03% 1.27% 5.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 974.38 463.42 1,485.41 1,107.67 756.96 376.73 1,444.50 -23.10%
EPS 7.27 4.26 10.62 7.43 4.16 5.16 22.30 -52.66%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 4.2026 4.242 4.1438 4.012 4.0292 4.0506 4.1358 1.07%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 974.38 463.42 1,485.41 1,107.67 756.96 376.73 1,444.50 -23.10%
EPS 7.27 4.26 10.62 7.43 4.16 5.16 22.30 -52.66%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 4.2026 4.242 4.1438 4.012 4.0292 4.0506 4.1358 1.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.76 1.75 1.68 1.79 1.80 1.67 1.89 -
P/RPS 0.18 0.38 0.11 0.16 0.24 0.44 0.13 24.25%
P/EPS 24.20 41.10 15.81 24.11 43.26 32.39 8.48 101.32%
EY 4.13 2.43 6.32 4.15 2.31 3.09 11.80 -50.36%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.17 -
P/NAPS 0.42 0.41 0.41 0.45 0.45 0.41 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 24/11/16 24/08/16 26/05/16 29/02/16 -
Price 1.70 1.77 1.73 1.78 1.73 1.85 1.68 -
P/RPS 0.17 0.38 0.12 0.16 0.23 0.49 0.12 26.16%
P/EPS 23.37 41.57 16.28 23.97 41.58 35.88 7.54 112.72%
EY 4.28 2.41 6.14 4.17 2.41 2.79 13.27 -53.00%
DY 0.00 0.00 3.47 0.00 0.00 0.00 3.57 -
P/NAPS 0.40 0.42 0.42 0.44 0.43 0.46 0.41 -1.63%

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