[METROD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.16%
YoY- 76.18%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,749,775 2,021,831 2,151,015 2,135,870 2,061,256 2,041,477 1,937,201 -6.56%
PBT 41,897 46,449 1,153 35,340 33,940 33,961 33,409 16.30%
Tax 12,635 8,190 7,228 -7,214 -15,576 -15,847 -16,690 -
NP 54,532 54,639 8,381 28,126 18,364 18,114 16,719 120.09%
-
NP to SH 54,532 54,639 8,381 28,126 18,364 18,114 16,719 120.09%
-
Tax Rate -30.16% -17.63% -626.89% 20.41% 45.89% 46.66% 49.96% -
Total Cost 1,695,243 1,967,192 2,142,634 2,107,744 2,042,892 2,023,363 1,920,482 -7.98%
-
Net Worth 386,831 385,487 331,197 331,800 299,904 300,204 325,991 12.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,191 7,191 7,191 - - - - -
Div Payout % 13.19% 13.16% 85.81% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 386,831 385,487 331,197 331,800 299,904 300,204 325,991 12.09%
NOSH 120,000 120,000 120,000 119,939 59,980 60,040 59,988 58.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.12% 2.70% 0.39% 1.32% 0.89% 0.89% 0.86% -
ROE 14.10% 14.17% 2.53% 8.48% 6.12% 6.03% 5.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,458.15 1,684.86 1,794.54 1,780.79 3,436.52 3,400.14 3,229.27 -41.17%
EPS 45.44 45.53 6.99 23.45 30.62 30.17 27.87 38.56%
DPS 6.00 5.99 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 3.2124 2.7631 2.7664 5.00 5.00 5.4342 -29.42%
Adjusted Per Share Value based on latest NOSH - 119,939
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,458.80 1,685.61 1,793.32 1,780.69 1,718.48 1,701.99 1,615.06 -6.56%
EPS 45.46 45.55 6.99 23.45 15.31 15.10 13.94 120.06%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.225 3.2138 2.7612 2.7662 2.5003 2.5028 2.7178 12.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 2.00 2.07 1.75 3.60 3.60 3.75 -
P/RPS 0.12 0.12 0.12 0.10 0.10 0.11 0.12 0.00%
P/EPS 3.96 4.39 29.60 7.46 11.76 11.93 13.46 -55.79%
EY 25.25 22.77 3.38 13.40 8.50 8.38 7.43 126.20%
DY 3.33 3.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.75 0.63 0.72 0.72 0.69 -13.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 -
Price 1.90 1.90 2.00 1.95 3.70 3.80 3.58 -
P/RPS 0.13 0.11 0.11 0.11 0.11 0.11 0.11 11.79%
P/EPS 4.18 4.17 28.60 8.32 12.09 12.60 12.85 -52.73%
EY 23.92 23.96 3.50 12.03 8.27 7.94 7.78 111.58%
DY 3.16 3.15 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.72 0.70 0.74 0.76 0.66 -7.20%

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