[METROD] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 579.7%
YoY- 369.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,243,621 2,322,915 1,163,435 3,509,264 2,436,488 1,557,641 741,181 167.30%
PBT 13,542 13,104 7,807 10,395 -4,530 -4,880 2,690 193.44%
Tax 1,164 -1,012 -510 32 2,228 2,212 450 88.32%
NP 14,706 12,092 7,297 10,427 -2,302 -2,668 3,140 179.66%
-
NP to SH 7,470 6,707 4,088 8,639 1,271 1,256 600 436.34%
-
Tax Rate -8.60% 7.72% 6.53% -0.31% - - -16.73% -
Total Cost 3,228,915 2,310,823 1,156,138 3,498,837 2,438,790 1,560,309 738,041 167.25%
-
Net Worth 405,216 412,175 409,872 407,088 399,659 406,211 406,476 -0.20%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 83.34% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 405,216 412,175 409,872 407,088 399,659 406,211 406,476 -0.20%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.45% 0.52% 0.63% 0.30% -0.09% -0.17% 0.42% -
ROE 1.84% 1.63% 1.00% 2.12% 0.32% 0.31% 0.15% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,703.02 1,935.76 969.53 2,924.39 2,030.41 1,298.03 617.65 167.30%
EPS 6.23 5.59 3.41 7.20 1.06 1.05 0.50 436.63%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.3768 3.4348 3.4156 3.3924 3.3305 3.3851 3.3873 -0.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,703.02 1,935.76 969.53 2,924.39 2,030.41 1,298.03 617.65 167.30%
EPS 6.23 5.59 3.41 7.20 1.06 1.05 0.50 436.63%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.3768 3.4348 3.4156 3.3924 3.3305 3.3851 3.3873 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.20 1.35 1.38 1.35 1.42 1.44 1.45 -
P/RPS 0.04 0.07 0.14 0.05 0.07 0.11 0.23 -68.80%
P/EPS 19.28 24.15 40.51 18.75 134.07 137.58 290.00 -83.56%
EY 5.19 4.14 2.47 5.33 0.75 0.73 0.34 514.33%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.40 0.43 0.43 0.43 -11.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 30/05/22 28/02/22 24/11/21 28/09/21 24/05/21 -
Price 1.16 1.24 1.34 1.30 1.35 1.40 1.52 -
P/RPS 0.04 0.06 0.14 0.04 0.07 0.11 0.25 -70.49%
P/EPS 18.63 22.19 39.33 18.06 127.46 133.76 304.00 -84.42%
EY 5.37 4.51 2.54 5.54 0.78 0.75 0.33 541.06%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.39 0.38 0.41 0.41 0.45 -17.03%

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