[METROD] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 428.14%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 613,150 556,102 453,294 420,850 456,277 452,076 455,929 21.85%
PBT 390 7,486 5,906 77 -4,409 7,092 10,815 -89.10%
Tax -165 -1,528 -695 -793 -740 -615 -726 -62.79%
NP 225 5,958 5,211 -716 -5,149 6,477 10,089 -92.09%
-
NP to SH 3,619 5,110 3,837 3,918 -1,194 6,187 6,196 -30.14%
-
Tax Rate 42.31% 20.41% 11.77% 1,029.87% - 8.67% 6.71% -
Total Cost 612,925 550,144 448,083 421,566 461,426 445,599 445,840 23.66%
-
Net Worth 504,312 509,040 497,255 481,440 483,504 486,072 496,295 1.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 7,200 -
Div Payout % - - - - - - 116.20% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 504,312 509,040 497,255 481,440 483,504 486,072 496,295 1.07%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.04% 1.07% 1.15% -0.17% -1.13% 1.43% 2.21% -
ROE 0.72% 1.00% 0.77% 0.81% -0.25% 1.27% 1.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 510.96 463.42 377.75 350.71 380.23 376.73 379.94 21.85%
EPS 3.02 4.26 3.20 3.27 -1.00 5.16 5.16 -30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 4.2026 4.242 4.1438 4.012 4.0292 4.0506 4.1358 1.07%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 510.96 463.42 377.75 350.71 380.23 376.73 379.94 21.85%
EPS 3.02 4.26 3.20 3.27 -1.00 5.16 5.16 -30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 4.2026 4.242 4.1438 4.012 4.0292 4.0506 4.1358 1.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.76 1.75 1.68 1.79 1.80 1.67 1.89 -
P/RPS 0.34 0.38 0.44 0.51 0.47 0.44 0.50 -22.68%
P/EPS 58.36 41.10 52.54 54.82 -180.90 32.39 36.60 36.52%
EY 1.71 2.43 1.90 1.82 -0.55 3.09 2.73 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.42 0.41 0.41 0.45 0.45 0.41 0.46 -5.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 24/11/16 24/08/16 26/05/16 29/02/16 -
Price 1.70 1.77 1.73 1.78 1.73 1.85 1.68 -
P/RPS 0.33 0.38 0.46 0.51 0.45 0.49 0.44 -17.46%
P/EPS 56.37 41.57 54.10 54.52 -173.87 35.88 32.54 44.28%
EY 1.77 2.41 1.85 1.83 -0.58 2.79 3.07 -30.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.40 0.42 0.42 0.44 0.43 0.46 0.41 -1.63%

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