[METROD] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -16.08%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,277,475 837,710 399,246 1,655,118 1,274,104 817,709 403,473 115.47%
PBT 23,570 14,057 9,808 13,135 11,398 3,698 1,631 492.33%
Tax -3,012 -1,995 -1,043 -6,575 -3,581 -1,914 -1,124 92.81%
NP 20,558 12,062 8,765 6,560 7,817 1,784 507 1077.61%
-
NP to SH 20,558 12,062 8,765 6,560 7,817 1,784 507 1077.61%
-
Tax Rate 12.78% 14.19% 10.63% 50.06% 31.42% 51.76% 68.91% -
Total Cost 1,256,917 825,648 390,481 1,648,558 1,266,287 815,925 402,966 113.33%
-
Net Worth 401,135 396,143 391,931 383,987 384,371 386,999 386,484 2.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 109.76% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 401,135 396,143 391,931 383,987 384,371 386,999 386,484 2.50%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.61% 1.44% 2.20% 0.40% 0.61% 0.22% 0.13% -
ROE 5.12% 3.04% 2.24% 1.71% 2.03% 0.46% 0.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,064.56 698.09 332.71 1,379.27 1,061.75 681.42 336.23 115.46%
EPS 17.13 10.05 7.30 5.47 6.51 1.49 0.42 1082.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.3428 3.3012 3.2661 3.1999 3.2031 3.225 3.2207 2.50%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,065.04 698.40 332.85 1,379.88 1,062.23 681.73 336.38 115.46%
EPS 17.14 10.06 7.31 5.47 6.52 1.49 0.42 1082.66%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.3443 3.3027 3.2676 3.2013 3.2045 3.2264 3.2221 2.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.80 1.95 1.80 1.92 2.00 2.00 1.90 -
P/RPS 0.17 0.28 0.54 0.14 0.19 0.29 0.57 -55.32%
P/EPS 10.51 19.40 24.64 35.12 30.70 134.53 449.70 -91.80%
EY 9.52 5.15 4.06 2.85 3.26 0.74 0.22 1129.74%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.55 0.60 0.62 0.62 0.59 -5.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 26/02/15 24/11/14 29/08/14 29/05/14 -
Price 1.86 1.78 1.80 1.81 1.95 2.10 2.00 -
P/RPS 0.17 0.25 0.54 0.13 0.18 0.31 0.59 -56.34%
P/EPS 10.86 17.71 24.64 33.11 29.93 141.26 473.37 -91.90%
EY 9.21 5.65 4.06 3.02 3.34 0.71 0.21 1140.77%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.55 0.57 0.61 0.65 0.62 -6.55%

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