[METROD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 30.14%
YoY- 307.84%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,329,203 908,353 452,076 1,733,404 1,277,475 837,710 399,246 122.47%
PBT 2,760 2,683 7,092 34,385 23,570 14,057 9,808 -56.95%
Tax -2,148 -1,355 -615 -3,738 -3,012 -1,995 -1,043 61.65%
NP 612 1,328 6,477 30,647 20,558 12,062 8,765 -82.96%
-
NP to SH 8,911 4,993 6,187 26,754 20,558 12,062 8,765 1.10%
-
Tax Rate 77.83% 50.50% 8.67% 10.87% 12.78% 14.19% 10.63% -
Total Cost 1,328,591 907,025 445,599 1,702,757 1,256,917 825,648 390,481 125.71%
-
Net Worth 481,440 483,504 486,072 496,295 401,135 396,143 391,931 14.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 26.91% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,440 483,504 486,072 496,295 401,135 396,143 391,931 14.65%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.05% 0.15% 1.43% 1.77% 1.61% 1.44% 2.20% -
ROE 1.85% 1.03% 1.27% 5.39% 5.12% 3.04% 2.24% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,107.67 756.96 376.73 1,444.50 1,064.56 698.09 332.71 122.47%
EPS 7.43 4.16 5.16 22.30 17.13 10.05 7.30 1.18%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 14.65%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,107.67 756.96 376.73 1,444.50 1,064.56 698.09 332.71 122.47%
EPS 7.43 4.16 5.16 22.30 17.13 10.05 7.30 1.18%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 14.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.79 1.80 1.67 1.89 1.80 1.95 1.80 -
P/RPS 0.16 0.24 0.44 0.13 0.17 0.28 0.54 -55.45%
P/EPS 24.11 43.26 32.39 8.48 10.51 19.40 24.64 -1.43%
EY 4.15 2.31 3.09 11.80 9.52 5.15 4.06 1.46%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.41 0.46 0.54 0.59 0.55 -12.48%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 26/05/16 29/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.78 1.73 1.85 1.68 1.86 1.78 1.80 -
P/RPS 0.16 0.23 0.49 0.12 0.17 0.25 0.54 -55.45%
P/EPS 23.97 41.58 35.88 7.54 10.86 17.71 24.64 -1.81%
EY 4.17 2.41 2.79 13.27 9.21 5.65 4.06 1.79%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.46 0.41 0.56 0.54 0.55 -13.78%

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