[METROD] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.96%
YoY- -33.19%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,800,921 1,684,469 1,553,049 1,546,248 1,650,494 1,787,020 1,996,514 -6.66%
PBT 36,675 38,872 39,875 35,763 37,524 39,295 41,698 -8.22%
Tax -9,532 -8,046 -5,799 2,841 1,453 23,942 23,238 -
NP 27,143 30,826 34,076 38,604 38,977 63,237 64,936 -44.18%
-
NP to SH 27,143 30,826 34,076 38,604 38,977 63,237 64,936 -44.18%
-
Tax Rate 25.99% 20.70% 14.54% -7.94% -3.87% -60.93% -55.73% -
Total Cost 1,773,778 1,653,643 1,518,973 1,507,644 1,611,517 1,723,783 1,931,578 -5.53%
-
Net Worth 327,935 323,885 313,765 297,625 301,401 299,268 285,922 9.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,199 7,199 7,199 7,200 7,200 7,200 7,200 -0.00%
Div Payout % 26.52% 23.35% 21.13% 18.65% 18.47% 11.39% 11.09% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 327,935 323,885 313,765 297,625 301,401 299,268 285,922 9.59%
NOSH 60,041 60,000 59,992 59,991 60,009 59,974 60,006 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.51% 1.83% 2.19% 2.50% 2.36% 3.54% 3.25% -
ROE 8.28% 9.52% 10.86% 12.97% 12.93% 21.13% 22.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2,999.46 2,807.45 2,588.75 2,577.43 2,750.40 2,979.61 3,327.19 -6.69%
EPS 45.21 51.38 56.80 64.35 64.95 105.44 108.22 -44.20%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 5.4618 5.3981 5.2301 4.9611 5.0226 4.9899 4.7649 9.55%
Adjusted Per Share Value based on latest NOSH - 59,991
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,501.44 1,404.35 1,294.79 1,289.12 1,376.03 1,489.85 1,664.51 -6.66%
EPS 22.63 25.70 28.41 32.18 32.50 52.72 54.14 -44.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.734 2.7003 2.6159 2.4813 2.5128 2.495 2.3838 9.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.65 3.60 3.49 3.45 3.00 2.87 2.71 -
P/RPS 0.12 0.13 0.13 0.13 0.11 0.10 0.08 31.13%
P/EPS 8.07 7.01 6.14 5.36 4.62 2.72 2.50 118.88%
EY 12.39 14.27 16.28 18.65 21.65 36.74 39.93 -54.26%
DY 3.29 3.33 3.44 3.48 4.00 4.18 4.43 -18.03%
P/NAPS 0.67 0.67 0.67 0.70 0.60 0.58 0.57 11.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 27/05/10 25/02/10 09/11/09 27/08/09 29/05/09 25/02/09 -
Price 3.64 3.84 3.99 3.49 3.40 3.20 2.79 -
P/RPS 0.12 0.14 0.15 0.14 0.12 0.11 0.08 31.13%
P/EPS 8.05 7.47 7.02 5.42 5.23 3.03 2.58 113.97%
EY 12.42 13.38 14.24 18.44 19.10 32.95 38.79 -53.29%
DY 3.30 3.13 3.01 3.44 3.53 3.75 4.30 -16.21%
P/NAPS 0.67 0.71 0.76 0.70 0.68 0.64 0.59 8.87%

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