[METROD] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.31%
YoY- 164.92%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,843,575 3,885,483 4,146,646 4,316,397 4,274,538 3,931,518 3,509,264 6.27%
PBT 21,842 25,913 28,067 28,467 28,379 15,512 10,395 64.27%
Tax 680 -2,256 -2,182 -1,032 -3,192 -928 32 671.50%
NP 22,522 23,657 25,885 27,435 25,187 14,584 10,427 67.33%
-
NP to SH 15,140 13,042 17,036 14,838 14,090 12,127 8,639 45.50%
-
Tax Rate -3.11% 8.71% 7.77% 3.63% 11.25% 5.98% -0.31% -
Total Cost 3,821,053 3,861,826 4,120,761 4,288,962 4,249,351 3,916,934 3,498,837 6.06%
-
Net Worth 421,871 413,220 412,296 405,216 412,175 409,872 407,088 2.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 421,871 413,220 412,296 405,216 412,175 409,872 407,088 2.41%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.59% 0.61% 0.62% 0.64% 0.59% 0.37% 0.30% -
ROE 3.59% 3.16% 4.13% 3.66% 3.42% 2.96% 2.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,202.98 3,237.90 3,455.54 3,597.00 3,562.12 3,276.27 2,924.39 6.27%
EPS 12.62 10.87 14.20 12.37 11.74 10.11 7.20 45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5156 3.4435 3.4358 3.3768 3.4348 3.4156 3.3924 2.41%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3,204.41 3,239.35 3,457.09 3,598.61 3,563.71 3,277.73 2,925.70 6.27%
EPS 12.62 10.87 14.20 12.37 11.75 10.11 7.20 45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5172 3.445 3.4373 3.3783 3.4363 3.4171 3.3939 2.41%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.24 1.25 1.22 1.20 1.35 1.38 1.35 -
P/RPS 0.04 0.04 0.04 0.03 0.04 0.04 0.05 -13.85%
P/EPS 9.83 11.50 8.59 9.70 11.50 13.66 18.75 -35.05%
EY 10.17 8.69 11.64 10.30 8.70 7.32 5.33 54.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.36 0.36 0.39 0.40 0.40 -8.53%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 28/02/23 25/11/22 30/08/22 30/05/22 28/02/22 -
Price 1.23 1.30 1.22 1.16 1.24 1.34 1.30 -
P/RPS 0.04 0.04 0.04 0.03 0.03 0.04 0.04 0.00%
P/EPS 9.75 11.96 8.59 9.38 10.56 13.26 18.06 -33.77%
EY 10.26 8.36 11.64 10.66 9.47 7.54 5.54 50.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.34 0.36 0.39 0.38 -5.34%

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