[METROD] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 157.69%
YoY- 40.83%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 456,277 452,076 455,929 439,765 438,464 399,246 381,014 12.78%
PBT -4,409 7,092 10,815 9,513 4,249 9,808 1,737 -
Tax -740 -615 -726 -1,017 -952 -1,043 -2,994 -60.64%
NP -5,149 6,477 10,089 8,496 3,297 8,765 -1,257 156.23%
-
NP to SH -1,194 6,187 6,196 8,496 3,297 8,765 -1,257 -3.37%
-
Tax Rate - 8.67% 6.71% 10.69% 22.41% 10.63% 172.37% -
Total Cost 461,426 445,599 445,840 431,269 435,167 390,481 382,271 13.38%
-
Net Worth 483,504 486,072 496,295 401,135 396,143 391,931 383,987 16.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 7,200 - - - 7,200 -
Div Payout % - - 116.20% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 483,504 486,072 496,295 401,135 396,143 391,931 383,987 16.62%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.13% 1.43% 2.21% 1.93% 0.75% 2.20% -0.33% -
ROE -0.25% 1.27% 1.25% 2.12% 0.83% 2.24% -0.33% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 380.23 376.73 379.94 366.47 365.39 332.71 317.51 12.78%
EPS -1.00 5.16 5.16 7.08 2.75 7.30 -1.05 -3.20%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 3.1999 16.62%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 380.23 376.73 379.94 366.47 365.39 332.71 317.51 12.78%
EPS -1.00 5.16 5.16 7.08 2.75 7.30 -1.05 -3.20%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 3.1999 16.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.80 1.67 1.89 1.80 1.95 1.80 1.92 -
P/RPS 0.47 0.44 0.50 0.49 0.53 0.54 0.60 -15.03%
P/EPS -180.90 32.39 36.60 25.42 70.97 24.64 -183.29 -0.87%
EY -0.55 3.09 2.73 3.93 1.41 4.06 -0.55 0.00%
DY 0.00 0.00 3.17 0.00 0.00 0.00 3.13 -
P/NAPS 0.45 0.41 0.46 0.54 0.59 0.55 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 26/05/16 29/02/16 27/11/15 28/08/15 29/05/15 26/02/15 -
Price 1.73 1.85 1.68 1.86 1.78 1.80 1.81 -
P/RPS 0.45 0.49 0.44 0.51 0.49 0.54 0.57 -14.59%
P/EPS -173.87 35.88 32.54 26.27 64.79 24.64 -172.79 0.41%
EY -0.58 2.79 3.07 3.81 1.54 4.06 -0.58 0.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.31 -
P/NAPS 0.43 0.46 0.41 0.56 0.54 0.55 0.57 -17.14%

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