[METROD] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.38%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,021,831 2,151,015 2,135,870 2,061,256 2,041,477 1,937,201 1,865,640 5.50%
PBT 46,449 1,153 35,340 33,940 33,961 33,409 33,833 23.50%
Tax 8,190 7,228 -7,214 -15,576 -15,847 -16,690 -17,869 -
NP 54,639 8,381 28,126 18,364 18,114 16,719 15,964 126.94%
-
NP to SH 54,639 8,381 28,126 18,364 18,114 16,719 15,964 126.94%
-
Tax Rate -17.63% -626.89% 20.41% 45.89% 46.66% 49.96% 52.82% -
Total Cost 1,967,192 2,142,634 2,107,744 2,042,892 2,023,363 1,920,482 1,849,676 4.18%
-
Net Worth 385,487 331,197 331,800 299,904 300,204 325,991 310,571 15.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,191 7,191 - - - - 7,199 -0.07%
Div Payout % 13.16% 85.81% - - - - 45.10% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 385,487 331,197 331,800 299,904 300,204 325,991 310,571 15.48%
NOSH 120,000 120,000 119,939 59,980 60,040 59,988 60,031 58.61%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.70% 0.39% 1.32% 0.89% 0.89% 0.86% 0.86% -
ROE 14.17% 2.53% 8.48% 6.12% 6.03% 5.13% 5.14% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,684.86 1,794.54 1,780.79 3,436.52 3,400.14 3,229.27 3,107.78 -33.48%
EPS 45.53 6.99 23.45 30.62 30.17 27.87 26.59 43.07%
DPS 5.99 6.00 0.00 0.00 0.00 0.00 12.00 -37.04%
NAPS 3.2124 2.7631 2.7664 5.00 5.00 5.4342 5.1735 -27.19%
Adjusted Per Share Value based on latest NOSH - 59,980
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,684.86 1,792.51 1,779.89 1,717.71 1,701.23 1,614.33 1,554.70 5.50%
EPS 45.53 6.98 23.44 15.30 15.10 13.93 13.30 126.97%
DPS 5.99 5.99 0.00 0.00 0.00 0.00 6.00 -0.11%
NAPS 3.2124 2.76 2.765 2.4992 2.5017 2.7166 2.5881 15.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.00 2.07 1.75 3.60 3.60 3.75 3.84 -
P/RPS 0.12 0.12 0.10 0.10 0.11 0.12 0.12 0.00%
P/EPS 4.39 29.60 7.46 11.76 11.93 13.46 14.44 -54.75%
EY 22.77 3.38 13.40 8.50 8.38 7.43 6.93 120.85%
DY 3.00 2.90 0.00 0.00 0.00 0.00 3.13 -2.78%
P/NAPS 0.62 0.75 0.63 0.72 0.72 0.69 0.74 -11.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 -
Price 1.90 2.00 1.95 3.70 3.80 3.58 3.55 -
P/RPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
P/EPS 4.17 28.60 8.32 12.09 12.60 12.85 13.35 -53.93%
EY 23.96 3.50 12.03 8.27 7.94 7.78 7.49 116.95%
DY 3.15 3.00 0.00 0.00 0.00 0.00 3.38 -4.58%
P/NAPS 0.59 0.72 0.70 0.74 0.76 0.66 0.69 -9.90%

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