[METROD] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.28%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 412,960 494,038 553,322 561,511 542,144 478,893 478,708 -9.37%
PBT 51,103 -19,470 7,956 6,860 5,807 14,717 6,556 292.64%
Tax -1,920 15,862 -2,030 -3,722 -2,882 1,420 -10,392 -67.52%
NP 49,183 -3,608 5,926 3,138 2,925 16,137 -3,836 -
-
NP to SH 49,183 -3,608 5,926 3,138 2,925 16,137 -3,836 -
-
Tax Rate 3.76% - 25.52% 54.26% 49.63% -9.65% 158.51% -
Total Cost 363,777 497,646 547,396 558,373 539,219 462,756 482,544 -17.15%
-
Net Worth 385,487 331,197 331,800 299,904 300,204 325,991 310,571 15.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,191 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 385,487 331,197 331,800 299,904 300,204 325,991 310,571 15.48%
NOSH 120,000 119,864 119,939 59,980 60,040 59,988 60,031 58.61%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.91% -0.73% 1.07% 0.56% 0.54% 3.37% -0.80% -
ROE 12.76% -1.09% 1.79% 1.05% 0.97% 4.95% -1.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 344.13 412.16 461.33 936.15 902.96 798.30 797.43 -42.86%
EPS 40.99 -3.01 4.94 2.62 2.44 26.90 -6.39 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2124 2.7631 2.7664 5.00 5.00 5.4342 5.1735 -27.19%
Adjusted Per Share Value based on latest NOSH - 59,980
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 344.29 411.88 461.31 468.14 451.99 399.26 399.10 -9.37%
EPS 41.00 -3.01 4.94 2.62 2.44 13.45 -3.20 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2138 2.7612 2.7662 2.5003 2.5028 2.7178 2.5893 15.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.00 2.07 1.75 3.60 3.60 3.75 3.84 -
P/RPS 0.58 0.50 0.38 0.38 0.40 0.47 0.48 13.43%
P/EPS 4.88 -68.77 35.42 68.81 73.90 13.94 -60.09 -
EY 20.49 -1.45 2.82 1.45 1.35 7.17 -1.66 -
DY 0.00 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.63 0.72 0.72 0.69 0.74 -11.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 -
Price 1.90 2.00 1.95 3.70 3.80 3.58 3.55 -
P/RPS 0.55 0.49 0.42 0.40 0.42 0.45 0.45 14.30%
P/EPS 4.64 -66.44 39.47 70.72 78.00 13.31 -55.56 -
EY 21.57 -1.51 2.53 1.41 1.28 7.51 -1.80 -
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.70 0.74 0.76 0.66 0.69 -9.90%

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