[METROD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.2%
YoY- 196.95%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,154,442 1,279,885 1,470,556 1,749,775 2,021,831 2,151,015 2,135,870 -33.62%
PBT 3,828 51,636 33,243 41,897 46,449 1,153 35,340 -77.24%
Tax -1,436 -2,577 13,279 12,635 8,190 7,228 -7,214 -65.87%
NP 2,392 49,059 46,522 54,532 54,639 8,381 28,126 -80.63%
-
NP to SH 2,392 49,059 46,522 54,532 54,639 8,381 28,126 -80.63%
-
Tax Rate 37.51% 4.99% -39.95% -30.16% -17.63% -626.89% 20.41% -
Total Cost 1,152,050 1,230,826 1,424,034 1,695,243 1,967,192 2,142,634 2,107,744 -33.12%
-
Net Worth 376,776 374,880 377,123 386,831 385,487 331,197 331,800 8.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,200 7,200 7,191 7,191 7,191 7,191 - -
Div Payout % 301.00% 14.68% 15.46% 13.19% 13.16% 85.81% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 376,776 374,880 377,123 386,831 385,487 331,197 331,800 8.83%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,939 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.21% 3.83% 3.16% 3.12% 2.70% 0.39% 1.32% -
ROE 0.63% 13.09% 12.34% 14.10% 14.17% 2.53% 8.48% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 962.04 1,066.57 1,225.46 1,458.15 1,684.86 1,794.54 1,780.79 -33.64%
EPS 1.99 40.88 38.77 45.44 45.53 6.99 23.45 -80.65%
DPS 6.00 6.00 6.00 6.00 5.99 6.00 0.00 -
NAPS 3.1398 3.124 3.1427 3.2236 3.2124 2.7631 2.7664 8.79%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 962.47 1,067.05 1,226.01 1,458.80 1,685.61 1,793.32 1,780.69 -33.62%
EPS 1.99 40.90 38.79 45.46 45.55 6.99 23.45 -80.65%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 3.1412 3.1254 3.1441 3.225 3.2138 2.7612 2.7662 8.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.80 1.76 1.78 1.80 2.00 2.07 1.75 -
P/RPS 0.19 0.17 0.15 0.12 0.12 0.12 0.10 53.34%
P/EPS 90.30 4.31 4.59 3.96 4.39 29.60 7.46 426.38%
EY 1.11 23.23 21.78 25.25 22.77 3.38 13.40 -80.96%
DY 3.33 3.41 3.37 3.33 3.00 2.90 0.00 -
P/NAPS 0.57 0.56 0.57 0.56 0.62 0.75 0.63 -6.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 23/11/12 22/08/12 24/05/12 23/02/12 22/11/11 -
Price 1.79 1.63 1.80 1.90 1.90 2.00 1.95 -
P/RPS 0.19 0.15 0.15 0.13 0.11 0.11 0.11 43.91%
P/EPS 89.80 3.99 4.64 4.18 4.17 28.60 8.32 387.68%
EY 1.11 25.08 21.54 23.92 23.96 3.50 12.03 -79.55%
DY 3.35 3.68 3.33 3.16 3.15 3.00 0.00 -
P/NAPS 0.57 0.52 0.57 0.59 0.59 0.72 0.70 -12.78%

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