[METROD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.48%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,675,119 1,650,891 1,655,118 1,630,410 1,488,557 1,415,801 1,299,845 18.47%
PBT 23,494 21,312 13,135 14,346 12,276 16,346 18,010 19.44%
Tax -6,656 -6,494 -6,575 -4,144 -3,592 -3,470 -3,125 65.77%
NP 16,838 14,818 6,560 10,202 8,684 12,876 14,885 8.59%
-
NP to SH 16,838 14,818 6,560 10,202 8,684 12,876 14,885 8.59%
-
Tax Rate 28.33% 30.47% 50.06% 28.89% 29.26% 21.23% 17.35% -
Total Cost 1,658,281 1,636,073 1,648,558 1,620,208 1,479,873 1,402,925 1,284,960 18.59%
-
Net Worth 396,143 391,931 383,987 384,371 386,999 386,484 386,196 1.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 42.76% 48.59% 109.76% 70.57% 82.91% 55.92% 48.37% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 396,143 391,931 383,987 384,371 386,999 386,484 386,196 1.71%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.01% 0.90% 0.40% 0.63% 0.58% 0.91% 1.15% -
ROE 4.25% 3.78% 1.71% 2.65% 2.24% 3.33% 3.85% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,395.93 1,375.74 1,379.27 1,358.68 1,240.46 1,179.83 1,083.20 18.47%
EPS 14.03 12.35 5.47 8.50 7.24 10.73 12.40 8.60%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.3012 3.2661 3.1999 3.2031 3.225 3.2207 3.2183 1.71%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,396.56 1,376.36 1,379.88 1,359.28 1,241.02 1,180.36 1,083.69 18.47%
EPS 14.04 12.35 5.47 8.51 7.24 10.73 12.41 8.59%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.3027 3.2676 3.2013 3.2045 3.2264 3.2221 3.2197 1.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.95 1.80 1.92 2.00 2.00 1.90 1.83 -
P/RPS 0.14 0.13 0.14 0.15 0.16 0.16 0.17 -12.17%
P/EPS 13.90 14.58 35.12 23.52 27.64 17.71 14.75 -3.89%
EY 7.20 6.86 2.85 4.25 3.62 5.65 6.78 4.09%
DY 3.08 3.33 3.13 3.00 3.00 3.16 3.28 -4.11%
P/NAPS 0.59 0.55 0.60 0.62 0.62 0.59 0.57 2.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 24/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.78 1.80 1.81 1.95 2.10 2.00 1.92 -
P/RPS 0.13 0.13 0.13 0.14 0.17 0.17 0.18 -19.55%
P/EPS 12.69 14.58 33.11 22.94 29.02 18.64 15.48 -12.44%
EY 7.88 6.86 3.02 4.36 3.45 5.37 6.46 14.20%
DY 3.37 3.33 3.31 3.08 2.86 3.00 3.13 5.06%
P/NAPS 0.54 0.55 0.57 0.61 0.65 0.62 0.60 -6.80%

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