[METROD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.87%
YoY- -94.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,299,845 943,539 628,997 287,517 1,279,885 976,518 702,415 50.56%
PBT 18,010 15,062 9,432 3,295 51,636 52,713 53,411 -51.45%
Tax -3,125 -2,562 -1,447 -779 -2,577 -2,583 -1,197 89.26%
NP 14,885 12,500 7,985 2,516 49,059 50,130 52,214 -56.58%
-
NP to SH 14,885 12,500 7,895 2,516 49,059 50,130 52,214 -56.58%
-
Tax Rate 17.35% 17.01% 15.34% 23.64% 4.99% 4.90% 2.24% -
Total Cost 1,284,960 931,039 621,012 285,001 1,230,826 926,388 650,201 57.28%
-
Net Worth 386,196 382,908 383,759 376,776 374,880 377,123 386,831 -0.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 48.37% - - - 14.68% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 386,196 382,908 383,759 376,776 374,880 377,123 386,831 -0.10%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.15% 1.32% 1.27% 0.88% 3.83% 5.13% 7.43% -
ROE 3.85% 3.26% 2.06% 0.67% 13.09% 13.29% 13.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,083.20 786.28 524.16 239.60 1,066.57 813.77 585.35 50.55%
EPS 12.40 10.42 6.65 2.10 40.88 41.78 43.51 -56.59%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.2183 3.1909 3.198 3.1398 3.124 3.1427 3.2236 -0.10%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,083.20 786.28 524.16 239.60 1,066.57 813.77 585.35 50.55%
EPS 12.40 10.42 6.65 2.10 40.88 41.78 43.51 -56.59%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.2183 3.1909 3.198 3.1398 3.124 3.1427 3.2236 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.83 1.80 1.75 1.80 1.76 1.78 1.80 -
P/RPS 0.17 0.23 0.33 0.75 0.17 0.22 0.31 -32.92%
P/EPS 14.75 17.28 26.60 85.85 4.31 4.26 4.14 132.73%
EY 6.78 5.79 3.76 1.16 23.23 23.47 24.17 -57.04%
DY 3.28 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.57 0.56 0.55 0.57 0.56 0.57 0.56 1.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 23/11/12 22/08/12 -
Price 1.92 1.82 1.75 1.79 1.63 1.80 1.90 -
P/RPS 0.18 0.23 0.33 0.75 0.15 0.22 0.32 -31.78%
P/EPS 15.48 17.47 26.60 85.37 3.99 4.31 4.37 131.84%
EY 6.46 5.72 3.76 1.17 25.08 23.21 22.90 -56.88%
DY 3.13 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.60 0.57 0.55 0.57 0.52 0.57 0.59 1.12%

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