[METROD] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 13.63%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,786,234 1,733,404 1,658,489 1,675,119 1,650,891 1,655,118 1,630,410 6.26%
PBT 31,669 34,385 25,307 23,494 21,312 13,135 14,346 69.45%
Tax -3,310 -3,738 -6,006 -6,656 -6,494 -6,575 -4,144 -13.90%
NP 28,359 30,647 19,301 16,838 14,818 6,560 10,202 97.57%
-
NP to SH 24,176 26,754 19,301 16,838 14,818 6,560 10,202 77.65%
-
Tax Rate 10.45% 10.87% 23.73% 28.33% 30.47% 50.06% 28.89% -
Total Cost 1,757,875 1,702,757 1,639,188 1,658,281 1,636,073 1,648,558 1,620,208 5.58%
-
Net Worth 486,072 496,295 401,135 396,143 391,931 383,987 384,371 16.92%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 29.78% 26.91% 37.30% 42.76% 48.59% 109.76% 70.57% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 486,072 496,295 401,135 396,143 391,931 383,987 384,371 16.92%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.59% 1.77% 1.16% 1.01% 0.90% 0.40% 0.63% -
ROE 4.97% 5.39% 4.81% 4.25% 3.78% 1.71% 2.65% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,488.53 1,444.50 1,382.07 1,395.93 1,375.74 1,379.27 1,358.68 6.26%
EPS 20.15 22.30 16.08 14.03 12.35 5.47 8.50 77.69%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 4.0506 4.1358 3.3428 3.3012 3.2661 3.1999 3.2031 16.92%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,489.20 1,445.15 1,382.69 1,396.56 1,376.36 1,379.88 1,359.28 6.26%
EPS 20.16 22.30 16.09 14.04 12.35 5.47 8.51 77.61%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 4.0524 4.1377 3.3443 3.3027 3.2676 3.2013 3.2045 16.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.67 1.89 1.80 1.95 1.80 1.92 2.00 -
P/RPS 0.11 0.13 0.13 0.14 0.13 0.14 0.15 -18.66%
P/EPS 8.29 8.48 11.19 13.90 14.58 35.12 23.52 -50.07%
EY 12.06 11.80 8.94 7.20 6.86 2.85 4.25 100.30%
DY 3.59 3.17 3.33 3.08 3.33 3.13 3.00 12.70%
P/NAPS 0.41 0.46 0.54 0.59 0.55 0.60 0.62 -24.07%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 27/11/15 28/08/15 29/05/15 26/02/15 24/11/14 -
Price 1.85 1.68 1.86 1.78 1.80 1.81 1.95 -
P/RPS 0.12 0.12 0.13 0.13 0.13 0.13 0.14 -9.75%
P/EPS 9.18 7.54 11.56 12.69 14.58 33.11 22.94 -45.66%
EY 10.89 13.27 8.65 7.88 6.86 3.02 4.36 83.98%
DY 3.24 3.57 3.23 3.37 3.33 3.31 3.08 3.43%
P/NAPS 0.46 0.41 0.56 0.54 0.55 0.57 0.61 -17.13%

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