[METROD] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.92%
YoY- -91.14%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,415,801 1,299,845 1,246,906 1,206,467 1,154,442 1,279,885 1,470,556 -2.50%
PBT 16,346 18,010 13,985 7,657 3,828 51,636 33,243 -37.72%
Tax -3,470 -3,125 -2,556 -2,827 -1,436 -2,577 13,279 -
NP 12,876 14,885 11,429 4,830 2,392 49,059 46,522 -57.56%
-
NP to SH 12,876 14,885 11,429 4,830 2,392 49,059 46,522 -57.56%
-
Tax Rate 21.23% 17.35% 18.28% 36.92% 37.51% 4.99% -39.95% -
Total Cost 1,402,925 1,284,960 1,235,477 1,201,637 1,152,050 1,230,826 1,424,034 -0.99%
-
Net Worth 386,484 386,196 382,908 383,759 376,776 374,880 377,123 1.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,191 0.08%
Div Payout % 55.92% 48.37% 63.00% 149.07% 301.00% 14.68% 15.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 386,484 386,196 382,908 383,759 376,776 374,880 377,123 1.64%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.91% 1.15% 0.92% 0.40% 0.21% 3.83% 3.16% -
ROE 3.33% 3.85% 2.98% 1.26% 0.63% 13.09% 12.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,179.83 1,083.20 1,039.09 1,005.39 962.04 1,066.57 1,225.46 -2.50%
EPS 10.73 12.40 9.52 4.03 1.99 40.88 38.77 -57.56%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.2207 3.2183 3.1909 3.198 3.1398 3.124 3.1427 1.64%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,180.36 1,083.69 1,039.55 1,005.84 962.47 1,067.05 1,226.01 -2.50%
EPS 10.73 12.41 9.53 4.03 1.99 40.90 38.79 -57.57%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.2221 3.2197 3.1923 3.1994 3.1412 3.1254 3.1441 1.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.90 1.83 1.80 1.75 1.80 1.76 1.78 -
P/RPS 0.16 0.17 0.17 0.17 0.19 0.17 0.15 4.40%
P/EPS 17.71 14.75 18.90 43.48 90.30 4.31 4.59 146.20%
EY 5.65 6.78 5.29 2.30 1.11 23.23 21.78 -59.35%
DY 3.16 3.28 3.33 3.43 3.33 3.41 3.37 -4.20%
P/NAPS 0.59 0.57 0.56 0.55 0.57 0.56 0.57 2.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 23/11/12 -
Price 2.00 1.92 1.82 1.75 1.79 1.63 1.80 -
P/RPS 0.17 0.18 0.18 0.17 0.19 0.15 0.15 8.71%
P/EPS 18.64 15.48 19.11 43.48 89.80 3.99 4.64 152.92%
EY 5.37 6.46 5.23 2.30 1.11 25.08 21.54 -60.42%
DY 3.00 3.13 3.30 3.43 3.35 3.68 3.33 -6.72%
P/NAPS 0.62 0.60 0.57 0.55 0.57 0.52 0.57 5.77%

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