[METROD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -51.46%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,904,892 2,860,165 2,867,495 2,868,153 2,802,937 2,696,316 2,580,813 8.22%
PBT 4,712 6,335 8,557 10,918 22,603 22,522 21,749 -64.02%
Tax 280 -2,236 -2,364 -2,374 -3,605 -1,400 -2,418 -
NP 4,992 4,099 6,193 8,544 18,998 21,122 19,331 -59.54%
-
NP to SH 6,936 7,124 9,100 10,225 21,067 23,688 23,066 -55.21%
-
Tax Rate -5.94% 35.30% 27.63% 21.74% 15.95% 6.22% 11.12% -
Total Cost 2,899,900 2,856,066 2,861,302 2,859,609 2,783,939 2,675,194 2,561,482 8.64%
-
Net Worth 427,908 426,012 422,351 408,948 426,815 426,264 426,059 0.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 427,908 426,012 422,351 408,948 426,815 426,264 426,059 0.28%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.17% 0.14% 0.22% 0.30% 0.68% 0.78% 0.75% -
ROE 1.62% 1.67% 2.15% 2.50% 4.94% 5.56% 5.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,420.74 2,383.47 2,389.58 2,390.13 2,335.78 2,246.93 2,150.68 8.22%
EPS 5.78 5.94 7.58 8.52 17.56 19.74 19.22 -55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5659 3.5501 3.5196 3.4079 3.5568 3.5522 3.5505 0.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,421.83 2,384.54 2,390.65 2,391.20 2,336.83 2,247.94 2,151.64 8.22%
EPS 5.78 5.94 7.59 8.52 17.56 19.75 19.23 -55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5675 3.5517 3.5212 3.4094 3.5584 3.5538 3.5521 0.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.69 1.70 1.54 1.67 1.64 1.65 1.75 -
P/RPS 0.07 0.07 0.06 0.07 0.07 0.07 0.08 -8.53%
P/EPS 29.24 28.64 20.31 19.60 9.34 8.36 9.10 118.21%
EY 3.42 3.49 4.92 5.10 10.70 11.96 10.98 -54.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.44 0.49 0.46 0.46 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 28/05/19 26/02/19 19/11/18 27/08/18 22/05/18 27/02/18 -
Price 1.50 1.76 1.70 1.60 1.75 1.75 1.68 -
P/RPS 0.06 0.07 0.07 0.07 0.07 0.08 0.08 -17.49%
P/EPS 25.95 29.65 22.42 18.78 9.97 8.87 8.74 106.99%
EY 3.85 3.37 4.46 5.33 10.03 11.28 11.44 -51.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.48 0.47 0.49 0.49 0.47 -7.24%

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