[METROD] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -32.56%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,650,891 1,655,118 1,630,410 1,488,557 1,415,801 1,299,845 1,246,906 20.59%
PBT 21,312 13,135 14,346 12,276 16,346 18,010 13,985 32.46%
Tax -6,494 -6,575 -4,144 -3,592 -3,470 -3,125 -2,556 86.30%
NP 14,818 6,560 10,202 8,684 12,876 14,885 11,429 18.92%
-
NP to SH 14,818 6,560 10,202 8,684 12,876 14,885 11,429 18.92%
-
Tax Rate 30.47% 50.06% 28.89% 29.26% 21.23% 17.35% 18.28% -
Total Cost 1,636,073 1,648,558 1,620,208 1,479,873 1,402,925 1,284,960 1,235,477 20.61%
-
Net Worth 391,931 383,987 384,371 386,999 386,484 386,196 382,908 1.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 48.59% 109.76% 70.57% 82.91% 55.92% 48.37% 63.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 391,931 383,987 384,371 386,999 386,484 386,196 382,908 1.56%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.90% 0.40% 0.63% 0.58% 0.91% 1.15% 0.92% -
ROE 3.78% 1.71% 2.65% 2.24% 3.33% 3.85% 2.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,375.74 1,379.27 1,358.68 1,240.46 1,179.83 1,083.20 1,039.09 20.59%
EPS 12.35 5.47 8.50 7.24 10.73 12.40 9.52 18.96%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.2661 3.1999 3.2031 3.225 3.2207 3.2183 3.1909 1.56%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,376.36 1,379.88 1,359.28 1,241.02 1,180.36 1,083.69 1,039.55 20.59%
EPS 12.35 5.47 8.51 7.24 10.73 12.41 9.53 18.88%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.2676 3.2013 3.2045 3.2264 3.2221 3.2197 3.1923 1.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.80 1.92 2.00 2.00 1.90 1.83 1.80 -
P/RPS 0.13 0.14 0.15 0.16 0.16 0.17 0.17 -16.38%
P/EPS 14.58 35.12 23.52 27.64 17.71 14.75 18.90 -15.90%
EY 6.86 2.85 4.25 3.62 5.65 6.78 5.29 18.93%
DY 3.33 3.13 3.00 3.00 3.16 3.28 3.33 0.00%
P/NAPS 0.55 0.60 0.62 0.62 0.59 0.57 0.56 -1.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 24/11/14 29/08/14 29/05/14 28/02/14 25/11/13 -
Price 1.80 1.81 1.95 2.10 2.00 1.92 1.82 -
P/RPS 0.13 0.13 0.14 0.17 0.17 0.18 0.18 -19.51%
P/EPS 14.58 33.11 22.94 29.02 18.64 15.48 19.11 -16.51%
EY 6.86 3.02 4.36 3.45 5.37 6.46 5.23 19.84%
DY 3.33 3.31 3.08 2.86 3.00 3.13 3.30 0.60%
P/NAPS 0.55 0.57 0.61 0.65 0.62 0.60 0.57 -2.35%

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