[METROD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.64%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,553,049 1,145,717 731,728 306,448 1,996,514 1,595,983 1,077,748 27.49%
PBT 39,875 24,734 15,336 6,258 41,698 30,669 19,510 60.84%
Tax -5,799 -6,040 -3,985 -1,478 23,238 14,357 17,800 -
NP 34,076 18,694 11,351 4,780 64,936 45,026 37,310 -5.84%
-
NP to SH 34,076 18,694 11,351 4,780 64,936 45,026 37,310 -5.84%
-
Tax Rate 14.54% 24.42% 25.98% 23.62% -55.73% -46.81% -91.24% -
Total Cost 1,518,973 1,127,023 720,377 301,668 1,931,578 1,550,957 1,040,438 28.60%
-
Net Worth 313,824 297,634 301,329 299,268 285,885 271,464 266,126 11.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,200 - - - 7,199 - - -
Div Payout % 21.13% - - - 11.09% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 313,824 297,634 301,329 299,268 285,885 271,464 266,126 11.58%
NOSH 60,003 59,993 59,994 59,974 59,998 60,002 60,003 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.19% 1.63% 1.55% 1.56% 3.25% 2.82% 3.46% -
ROE 10.86% 6.28% 3.77% 1.60% 22.71% 16.59% 14.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,588.26 1,909.73 1,219.65 510.96 3,327.63 2,659.85 1,796.15 27.49%
EPS 56.79 31.16 18.92 7.97 108.23 75.04 62.18 -5.85%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.2301 4.9611 5.0226 4.9899 4.7649 4.5242 4.4352 11.58%
Adjusted Per Share Value based on latest NOSH - 59,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,294.21 954.76 609.77 255.37 1,663.76 1,329.99 898.12 27.49%
EPS 28.40 15.58 9.46 3.98 54.11 37.52 31.09 -5.83%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.6152 2.4803 2.5111 2.4939 2.3824 2.2622 2.2177 11.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.49 3.45 3.00 2.87 2.71 2.86 2.80 -
P/RPS 0.13 0.18 0.25 0.56 0.08 0.11 0.16 -12.89%
P/EPS 6.15 11.07 15.86 36.01 2.50 3.81 4.50 23.08%
EY 16.27 9.03 6.31 2.78 39.94 26.24 22.21 -18.69%
DY 3.44 0.00 0.00 0.00 4.43 0.00 0.00 -
P/NAPS 0.67 0.70 0.60 0.58 0.57 0.63 0.63 4.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 -
Price 3.99 3.49 3.40 3.20 2.79 2.87 2.71 -
P/RPS 0.15 0.18 0.28 0.63 0.08 0.11 0.15 0.00%
P/EPS 7.03 11.20 17.97 40.15 2.58 3.82 4.36 37.38%
EY 14.23 8.93 5.56 2.49 38.79 26.15 22.94 -27.20%
DY 3.01 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 0.76 0.70 0.68 0.64 0.59 0.63 0.61 15.73%

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