[METROD] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 797.3%
YoY- 1628.8%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 455,929 439,765 438,464 399,246 381,014 456,395 414,236 6.58%
PBT 10,815 9,513 4,249 9,808 1,737 7,700 2,067 200.47%
Tax -726 -1,017 -952 -1,043 -2,994 -1,667 -790 -5.46%
NP 10,089 8,496 3,297 8,765 -1,257 6,033 1,277 295.18%
-
NP to SH 6,196 8,496 3,297 8,765 -1,257 6,033 1,277 185.77%
-
Tax Rate 6.71% 10.69% 22.41% 10.63% 172.37% 21.65% 38.22% -
Total Cost 445,840 431,269 435,167 390,481 382,271 450,362 412,959 5.22%
-
Net Worth 496,295 401,135 396,143 391,931 383,987 384,371 386,999 17.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 116.20% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 496,295 401,135 396,143 391,931 383,987 384,371 386,999 17.98%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.21% 1.93% 0.75% 2.20% -0.33% 1.32% 0.31% -
ROE 1.25% 2.12% 0.83% 2.24% -0.33% 1.57% 0.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 379.94 366.47 365.39 332.71 317.51 380.33 345.20 6.58%
EPS 5.16 7.08 2.75 7.30 -1.05 5.03 1.06 186.40%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1358 3.3428 3.3012 3.2661 3.1999 3.2031 3.225 17.98%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 380.11 366.64 365.55 332.85 317.65 380.50 345.35 6.58%
EPS 5.17 7.08 2.75 7.31 -1.05 5.03 1.06 186.77%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 4.1377 3.3443 3.3027 3.2676 3.2013 3.2045 3.2264 17.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.89 1.80 1.95 1.80 1.92 2.00 2.00 -
P/RPS 0.50 0.49 0.53 0.54 0.60 0.53 0.58 -9.39%
P/EPS 36.60 25.42 70.97 24.64 -183.29 39.78 187.94 -66.30%
EY 2.73 3.93 1.41 4.06 -0.55 2.51 0.53 197.36%
DY 3.17 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.46 0.54 0.59 0.55 0.60 0.62 0.62 -18.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 26/02/15 24/11/14 29/08/14 -
Price 1.68 1.86 1.78 1.80 1.81 1.95 2.10 -
P/RPS 0.44 0.51 0.49 0.54 0.57 0.51 0.61 -19.52%
P/EPS 32.54 26.27 64.79 24.64 -172.79 38.79 197.34 -69.83%
EY 3.07 3.81 1.54 4.06 -0.58 2.58 0.51 229.83%
DY 3.57 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.41 0.56 0.54 0.55 0.57 0.61 0.65 -26.38%

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