[METROD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -41.19%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,061,256 2,041,477 1,937,201 1,865,640 1,800,921 1,684,469 1,553,049 20.83%
PBT 33,940 33,961 33,409 33,833 36,675 38,872 39,875 -10.21%
Tax -15,576 -15,847 -16,690 -17,869 -9,532 -8,046 -5,799 93.57%
NP 18,364 18,114 16,719 15,964 27,143 30,826 34,076 -33.85%
-
NP to SH 18,364 18,114 16,719 15,964 27,143 30,826 34,076 -33.85%
-
Tax Rate 45.89% 46.66% 49.96% 52.82% 25.99% 20.70% 14.54% -
Total Cost 2,042,892 2,023,363 1,920,482 1,849,676 1,773,778 1,653,643 1,518,973 21.90%
-
Net Worth 299,904 300,204 325,991 310,571 327,935 323,885 313,765 -2.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 7,199 7,199 7,199 7,199 -
Div Payout % - - - 45.10% 26.52% 23.35% 21.13% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 299,904 300,204 325,991 310,571 327,935 323,885 313,765 -2.97%
NOSH 59,980 60,040 59,988 60,031 60,041 60,000 59,992 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.89% 0.89% 0.86% 0.86% 1.51% 1.83% 2.19% -
ROE 6.12% 6.03% 5.13% 5.14% 8.28% 9.52% 10.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3,436.52 3,400.14 3,229.27 3,107.78 2,999.46 2,807.45 2,588.75 20.84%
EPS 30.62 30.17 27.87 26.59 45.21 51.38 56.80 -33.83%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 12.00 -
NAPS 5.00 5.00 5.4342 5.1735 5.4618 5.3981 5.2301 -2.96%
Adjusted Per Share Value based on latest NOSH - 60,031
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,717.71 1,701.23 1,614.33 1,554.70 1,500.77 1,403.72 1,294.21 20.83%
EPS 15.30 15.10 13.93 13.30 22.62 25.69 28.40 -33.86%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 2.4992 2.5017 2.7166 2.5881 2.7328 2.6991 2.6147 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.60 3.60 3.75 3.84 3.65 3.60 3.49 -
P/RPS 0.10 0.11 0.12 0.12 0.12 0.13 0.13 -16.08%
P/EPS 11.76 11.93 13.46 14.44 8.07 7.01 6.14 54.41%
EY 8.50 8.38 7.43 6.93 12.39 14.27 16.28 -35.23%
DY 0.00 0.00 0.00 3.13 3.29 3.33 3.44 -
P/NAPS 0.72 0.72 0.69 0.74 0.67 0.67 0.67 4.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 25/02/10 -
Price 3.70 3.80 3.58 3.55 3.64 3.84 3.99 -
P/RPS 0.11 0.11 0.11 0.11 0.12 0.14 0.15 -18.72%
P/EPS 12.09 12.60 12.85 13.35 8.05 7.47 7.02 43.82%
EY 8.27 7.94 7.78 7.49 12.42 13.38 14.24 -30.46%
DY 0.00 0.00 0.00 3.38 3.30 3.13 3.01 -
P/NAPS 0.74 0.76 0.66 0.69 0.67 0.71 0.76 -1.76%

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