[METROD] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 9.33%
YoY- 109.45%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,163,435 1,072,776 878,847 816,460 741,181 601,049 489,263 78.24%
PBT 7,807 14,925 350 -7,570 2,690 6,403 3,021 88.42%
Tax -510 -2,196 16 1,762 450 -3,232 -457 7.59%
NP 7,297 12,729 366 -5,808 3,140 3,171 2,564 100.95%
-
NP to SH 4,088 7,368 15 656 600 4,330 5,895 -21.67%
-
Tax Rate 6.53% 14.71% -4.57% - -16.73% 50.48% 15.13% -
Total Cost 1,156,138 1,060,047 878,481 822,268 738,041 597,878 486,699 78.12%
-
Net Worth 409,872 407,088 399,659 406,211 406,476 404,160 407,651 0.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 409,872 407,088 399,659 406,211 406,476 404,160 407,651 0.36%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.63% 1.19% 0.04% -0.71% 0.42% 0.53% 0.52% -
ROE 1.00% 1.81% 0.00% 0.16% 0.15% 1.07% 1.45% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 969.53 893.98 732.37 680.38 617.65 500.87 407.72 78.24%
EPS 3.41 6.14 0.01 0.55 0.50 3.61 4.91 -21.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4156 3.3924 3.3305 3.3851 3.3873 3.368 3.3971 0.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 969.96 894.38 732.70 680.69 617.93 501.10 407.90 78.24%
EPS 3.41 6.14 0.01 0.55 0.50 3.61 4.91 -21.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4171 3.3939 3.332 3.3866 3.3888 3.3695 3.3986 0.36%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.38 1.35 1.42 1.44 1.45 1.35 1.34 -
P/RPS 0.14 0.15 0.19 0.21 0.23 0.27 0.33 -43.56%
P/EPS 40.51 21.99 11,360.00 263.41 290.00 37.41 27.28 30.19%
EY 2.47 4.55 0.01 0.38 0.34 2.67 3.67 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.43 0.43 0.40 0.39 1.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 24/11/21 28/09/21 24/05/21 23/03/21 25/11/20 -
Price 1.34 1.30 1.35 1.40 1.52 1.45 1.21 -
P/RPS 0.14 0.15 0.18 0.21 0.25 0.29 0.30 -39.86%
P/EPS 39.33 21.17 10,800.00 256.10 304.00 40.18 24.63 36.65%
EY 2.54 4.72 0.01 0.39 0.33 2.49 4.06 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.41 0.45 0.43 0.36 5.48%

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