[METROD] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 33.61%
YoY- 1628.8%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,733,404 1,277,475 837,710 399,246 1,655,118 1,274,104 817,709 64.79%
PBT 34,385 23,570 14,057 9,808 13,135 11,398 3,698 340.39%
Tax -3,738 -3,012 -1,995 -1,043 -6,575 -3,581 -1,914 56.05%
NP 30,647 20,558 12,062 8,765 6,560 7,817 1,784 562.33%
-
NP to SH 26,754 20,558 12,062 8,765 6,560 7,817 1,784 505.13%
-
Tax Rate 10.87% 12.78% 14.19% 10.63% 50.06% 31.42% 51.76% -
Total Cost 1,702,757 1,256,917 825,648 390,481 1,648,558 1,266,287 815,925 63.08%
-
Net Worth 496,295 401,135 396,143 391,931 383,987 384,371 386,999 17.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 26.91% - - - 109.76% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 496,295 401,135 396,143 391,931 383,987 384,371 386,999 17.98%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.77% 1.61% 1.44% 2.20% 0.40% 0.61% 0.22% -
ROE 5.39% 5.12% 3.04% 2.24% 1.71% 2.03% 0.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,444.50 1,064.56 698.09 332.71 1,379.27 1,061.75 681.42 64.79%
EPS 22.30 17.13 10.05 7.30 5.47 6.51 1.49 504.32%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1358 3.3428 3.3012 3.2661 3.1999 3.2031 3.225 17.98%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,444.50 1,064.56 698.09 332.71 1,379.27 1,061.75 681.42 64.79%
EPS 22.30 17.13 10.05 7.30 5.47 6.51 1.49 504.32%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1358 3.3428 3.3012 3.2661 3.1999 3.2031 3.225 17.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.89 1.80 1.95 1.80 1.92 2.00 2.00 -
P/RPS 0.13 0.17 0.28 0.54 0.14 0.19 0.29 -41.34%
P/EPS 8.48 10.51 19.40 24.64 35.12 30.70 134.53 -84.08%
EY 11.80 9.52 5.15 4.06 2.85 3.26 0.74 530.34%
DY 3.17 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.46 0.54 0.59 0.55 0.60 0.62 0.62 -18.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 26/02/15 24/11/14 29/08/14 -
Price 1.68 1.86 1.78 1.80 1.81 1.95 2.10 -
P/RPS 0.12 0.17 0.25 0.54 0.13 0.18 0.31 -46.79%
P/EPS 7.54 10.86 17.71 24.64 33.11 29.93 141.26 -85.74%
EY 13.27 9.21 5.65 4.06 3.02 3.34 0.71 600.52%
DY 3.57 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.41 0.56 0.54 0.55 0.57 0.61 0.65 -26.38%

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