[METROD] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.87%
YoY- -29.41%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,782,497 1,329,203 908,353 452,076 1,733,404 1,277,475 837,710 65.05%
PBT 8,666 2,760 2,683 7,092 34,385 23,570 14,057 -27.45%
Tax -2,843 -2,148 -1,355 -615 -3,738 -3,012 -1,995 26.49%
NP 5,823 612 1,328 6,477 30,647 20,558 12,062 -38.32%
-
NP to SH 12,748 8,911 4,993 6,187 26,754 20,558 12,062 3.73%
-
Tax Rate 32.81% 77.83% 50.50% 8.67% 10.87% 12.78% 14.19% -
Total Cost 1,776,674 1,328,591 907,025 445,599 1,702,757 1,256,917 825,648 66.29%
-
Net Worth 497,255 481,440 483,504 486,072 496,295 401,135 396,143 16.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 56.48% - - - 26.91% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 497,255 481,440 483,504 486,072 496,295 401,135 396,143 16.28%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.33% 0.05% 0.15% 1.43% 1.77% 1.61% 1.44% -
ROE 2.56% 1.85% 1.03% 1.27% 5.39% 5.12% 3.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,485.41 1,107.67 756.96 376.73 1,444.50 1,064.56 698.09 65.05%
EPS 10.62 7.43 4.16 5.16 22.30 17.13 10.05 3.72%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1438 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 16.28%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,485.41 1,107.67 756.96 376.73 1,444.50 1,064.56 698.09 65.05%
EPS 10.62 7.43 4.16 5.16 22.30 17.13 10.05 3.72%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1438 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 16.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.68 1.79 1.80 1.67 1.89 1.80 1.95 -
P/RPS 0.11 0.16 0.24 0.44 0.13 0.17 0.28 -46.20%
P/EPS 15.81 24.11 43.26 32.39 8.48 10.51 19.40 -12.69%
EY 6.32 4.15 2.31 3.09 11.80 9.52 5.15 14.55%
DY 3.57 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.41 0.46 0.54 0.59 -21.45%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 24/08/16 26/05/16 29/02/16 27/11/15 28/08/15 -
Price 1.73 1.78 1.73 1.85 1.68 1.86 1.78 -
P/RPS 0.12 0.16 0.23 0.49 0.12 0.17 0.25 -38.55%
P/EPS 16.28 23.97 41.58 35.88 7.54 10.86 17.71 -5.43%
EY 6.14 4.17 2.41 2.79 13.27 9.21 5.65 5.67%
DY 3.47 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.42 0.44 0.43 0.46 0.41 0.56 0.54 -15.36%

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