[METROD] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 195.6%
YoY- 192.05%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,931,518 3,509,264 3,037,537 2,647,953 2,121,833 1,897,892 1,949,189 59.70%
PBT 15,512 10,395 1,873 4,544 265 -8,417 -10,253 -
Tax -928 32 -1,004 -1,477 -4,861 -4,178 -3,647 -59.87%
NP 14,584 10,427 869 3,067 -4,596 -12,595 -13,900 -
-
NP to SH 12,127 8,639 5,601 11,481 3,884 -3,201 -6,176 -
-
Tax Rate 5.98% -0.31% 53.60% 32.50% 1,834.34% - - -
Total Cost 3,916,934 3,498,837 3,036,668 2,644,886 2,126,429 1,910,487 1,963,089 58.55%
-
Net Worth 409,872 407,088 399,659 406,211 406,476 404,160 407,651 0.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 409,872 407,088 399,659 406,211 406,476 404,160 407,651 0.36%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.37% 0.30% 0.03% 0.12% -0.22% -0.66% -0.71% -
ROE 2.96% 2.12% 1.40% 2.83% 0.96% -0.79% -1.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,276.27 2,924.39 2,531.28 2,206.63 1,768.19 1,581.58 1,624.32 59.70%
EPS 10.11 7.20 4.67 9.57 3.24 -2.67 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4156 3.3924 3.3305 3.3851 3.3873 3.368 3.3971 0.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3,276.27 2,924.39 2,531.28 2,206.63 1,768.19 1,581.58 1,624.32 59.70%
EPS 10.11 7.20 4.67 9.57 3.24 -2.67 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4156 3.3924 3.3305 3.3851 3.3873 3.368 3.3971 0.36%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.38 1.35 1.42 1.44 1.45 1.35 1.34 -
P/RPS 0.04 0.05 0.06 0.07 0.08 0.09 0.08 -37.03%
P/EPS 13.66 18.75 30.42 15.05 44.80 -50.61 -26.04 -
EY 7.32 5.33 3.29 6.64 2.23 -1.98 -3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.43 0.43 0.40 0.39 1.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 24/11/21 28/09/21 24/05/21 23/03/21 25/11/20 -
Price 1.34 1.30 1.35 1.40 1.52 1.45 1.21 -
P/RPS 0.04 0.04 0.05 0.06 0.09 0.09 0.07 -31.16%
P/EPS 13.26 18.06 28.92 14.63 46.96 -54.36 -23.51 -
EY 7.54 5.54 3.46 6.83 2.13 -1.84 -4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.41 0.45 0.43 0.36 5.48%

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