[METROD] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 136.63%
YoY- -75.43%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,488,557 1,415,801 1,299,845 1,246,906 1,206,467 1,154,442 1,279,885 10.62%
PBT 12,276 16,346 18,010 13,985 7,657 3,828 51,636 -61.72%
Tax -3,592 -3,470 -3,125 -2,556 -2,827 -1,436 -2,577 24.85%
NP 8,684 12,876 14,885 11,429 4,830 2,392 49,059 -68.57%
-
NP to SH 8,684 12,876 14,885 11,429 4,830 2,392 49,059 -68.57%
-
Tax Rate 29.26% 21.23% 17.35% 18.28% 36.92% 37.51% 4.99% -
Total Cost 1,479,873 1,402,925 1,284,960 1,235,477 1,201,637 1,152,050 1,230,826 13.10%
-
Net Worth 386,999 386,484 386,196 382,908 383,759 376,776 374,880 2.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 82.91% 55.92% 48.37% 63.00% 149.07% 301.00% 14.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 386,999 386,484 386,196 382,908 383,759 376,776 374,880 2.14%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.58% 0.91% 1.15% 0.92% 0.40% 0.21% 3.83% -
ROE 2.24% 3.33% 3.85% 2.98% 1.26% 0.63% 13.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,240.46 1,179.83 1,083.20 1,039.09 1,005.39 962.04 1,066.57 10.62%
EPS 7.24 10.73 12.40 9.52 4.03 1.99 40.88 -68.56%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.225 3.2207 3.2183 3.1909 3.198 3.1398 3.124 2.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,240.46 1,179.83 1,083.20 1,039.09 1,005.39 962.04 1,066.57 10.62%
EPS 7.24 10.73 12.40 9.52 4.03 1.99 40.88 -68.56%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.225 3.2207 3.2183 3.1909 3.198 3.1398 3.124 2.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.00 1.90 1.83 1.80 1.75 1.80 1.76 -
P/RPS 0.16 0.16 0.17 0.17 0.17 0.19 0.17 -3.97%
P/EPS 27.64 17.71 14.75 18.90 43.48 90.30 4.31 246.35%
EY 3.62 5.65 6.78 5.29 2.30 1.11 23.23 -71.14%
DY 3.00 3.16 3.28 3.33 3.43 3.33 3.41 -8.20%
P/NAPS 0.62 0.59 0.57 0.56 0.55 0.57 0.56 7.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 -
Price 2.10 2.00 1.92 1.82 1.75 1.79 1.63 -
P/RPS 0.17 0.17 0.18 0.18 0.17 0.19 0.15 8.72%
P/EPS 29.02 18.64 15.48 19.11 43.48 89.80 3.99 276.75%
EY 3.45 5.37 6.46 5.23 2.30 1.11 25.08 -73.44%
DY 2.86 3.00 3.13 3.30 3.43 3.35 3.68 -15.50%
P/NAPS 0.65 0.62 0.60 0.57 0.55 0.57 0.52 16.08%

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