[METROD] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 520.67%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 553,322 561,511 542,144 478,893 478,708 541,732 437,868 16.86%
PBT 7,956 6,860 5,807 14,717 6,556 6,881 5,255 31.81%
Tax -2,030 -3,722 -2,882 1,420 -10,392 -3,993 -3,725 -33.25%
NP 5,926 3,138 2,925 16,137 -3,836 2,888 1,530 146.42%
-
NP to SH 5,926 3,138 2,925 16,137 -3,836 2,888 1,530 146.42%
-
Tax Rate 25.52% 54.26% 49.63% -9.65% 158.51% 58.03% 70.88% -
Total Cost 547,396 558,373 539,219 462,756 482,544 538,844 436,338 16.30%
-
Net Worth 331,800 299,904 300,204 325,991 310,571 327,935 323,885 1.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 331,800 299,904 300,204 325,991 310,571 327,935 323,885 1.62%
NOSH 119,939 59,980 60,040 59,988 60,031 60,041 60,000 58.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.07% 0.56% 0.54% 3.37% -0.80% 0.53% 0.35% -
ROE 1.79% 1.05% 0.97% 4.95% -1.24% 0.88% 0.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 461.33 936.15 902.96 798.30 797.43 902.26 729.78 -26.32%
EPS 4.94 2.62 2.44 26.90 -6.39 4.81 2.55 55.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7664 5.00 5.00 5.4342 5.1735 5.4618 5.3981 -35.93%
Adjusted Per Share Value based on latest NOSH - 59,988
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 461.10 467.93 451.79 399.08 398.92 451.44 364.89 16.86%
EPS 4.94 2.62 2.44 13.45 -3.20 2.41 1.28 145.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.765 2.4992 2.5017 2.7166 2.5881 2.7328 2.6991 1.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 3.60 3.60 3.75 3.84 3.65 3.60 -
P/RPS 0.38 0.38 0.40 0.47 0.48 0.40 0.49 -15.57%
P/EPS 35.42 68.81 73.90 13.94 -60.09 75.88 141.18 -60.18%
EY 2.82 1.45 1.35 7.17 -1.66 1.32 0.71 150.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.72 0.69 0.74 0.67 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 -
Price 1.95 3.70 3.80 3.58 3.55 3.64 3.84 -
P/RPS 0.42 0.40 0.42 0.45 0.45 0.40 0.53 -14.35%
P/EPS 39.47 70.72 78.00 13.31 -55.56 75.68 150.59 -59.01%
EY 2.53 1.41 1.28 7.51 -1.80 1.32 0.66 144.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.76 0.66 0.69 0.67 0.71 -0.94%

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