[METROD] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.99%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 407,332 413,989 425,280 306,448 400,531 518,235 561,806 -19.24%
PBT 15,141 9,398 9,078 6,258 11,029 11,159 10,849 24.80%
Tax 241 -2,055 -2,507 -1,478 8,881 -3,443 19,982 -94.69%
NP 15,382 7,343 6,571 4,780 19,910 7,716 30,831 -37.01%
-
NP to SH 15,382 7,343 6,571 4,780 19,910 7,716 30,831 -37.01%
-
Tax Rate -1.59% 21.87% 27.62% 23.62% -80.52% 30.85% -184.18% -
Total Cost 391,950 406,646 418,709 301,668 380,621 510,519 530,975 -18.27%
-
Net Worth 313,765 297,625 301,401 299,268 285,922 271,452 266,086 11.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,199 - - - 7,200 - - -
Div Payout % 46.80% - - - 36.17% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 313,765 297,625 301,401 299,268 285,922 271,452 266,086 11.58%
NOSH 59,992 59,991 60,009 59,974 60,006 60,000 59,994 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.78% 1.77% 1.55% 1.56% 4.97% 1.49% 5.49% -
ROE 4.90% 2.47% 2.18% 1.60% 6.96% 2.84% 11.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 678.97 690.08 708.69 510.96 667.48 863.73 936.43 -19.24%
EPS 25.64 12.24 10.95 7.97 33.18 12.86 51.39 -37.01%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.2301 4.9611 5.0226 4.9899 4.7649 4.5242 4.4352 11.58%
Adjusted Per Share Value based on latest NOSH - 59,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 339.60 345.15 354.56 255.49 333.93 432.06 468.38 -19.24%
EPS 12.82 6.12 5.48 3.99 16.60 6.43 25.70 -37.02%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.6159 2.4813 2.5128 2.495 2.3838 2.2631 2.2184 11.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.49 3.45 3.00 2.87 2.71 2.86 2.80 -
P/RPS 0.51 0.50 0.42 0.56 0.41 0.33 0.30 42.30%
P/EPS 13.61 28.19 27.40 36.01 8.17 22.24 5.45 83.75%
EY 7.35 3.55 3.65 2.78 12.24 4.50 18.35 -45.57%
DY 3.44 0.00 0.00 0.00 4.43 0.00 0.00 -
P/NAPS 0.67 0.70 0.60 0.58 0.57 0.63 0.63 4.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 -
Price 3.99 3.49 3.40 3.20 2.79 2.87 2.71 -
P/RPS 0.59 0.51 0.48 0.63 0.42 0.33 0.29 60.35%
P/EPS 15.56 28.51 31.05 40.15 8.41 22.32 5.27 105.40%
EY 6.43 3.51 3.22 2.49 11.89 4.48 18.96 -51.27%
DY 3.01 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 0.76 0.70 0.68 0.64 0.59 0.63 0.61 15.73%

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