[METROD] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 19.64%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 4,783,415 4,357,472 4,147,408 3,843,575 3,885,483 4,146,646 4,316,397 7.08%
PBT 1,431 684 21,919 21,842 25,913 28,067 28,467 -86.35%
Tax 15,855 15,544 -977 680 -2,256 -2,182 -1,032 -
NP 17,286 16,228 20,942 22,522 23,657 25,885 27,435 -26.48%
-
NP to SH 14,381 11,583 18,113 15,140 13,042 17,036 14,838 -2.06%
-
Tax Rate -1,107.97% -2,272.51% 4.46% -3.11% 8.71% 7.77% 3.63% -
Total Cost 4,766,129 4,341,244 4,126,466 3,821,053 3,861,826 4,120,761 4,288,962 7.27%
-
Net Worth 554,399 539,015 426,744 421,871 413,220 412,296 405,216 23.21%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 554,399 539,015 426,744 421,871 413,220 412,296 405,216 23.21%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.36% 0.37% 0.50% 0.59% 0.61% 0.62% 0.64% -
ROE 2.59% 2.15% 4.24% 3.59% 3.16% 4.13% 3.66% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3,986.18 3,631.23 3,456.17 3,202.98 3,237.90 3,455.54 3,597.00 7.08%
EPS 11.98 9.65 15.09 12.62 10.87 14.20 12.37 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 23.21%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3,986.18 3,631.23 3,456.17 3,202.98 3,237.90 3,455.54 3,597.00 7.08%
EPS 11.98 9.65 15.09 12.62 10.87 14.20 12.37 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 23.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.30 1.20 1.27 1.24 1.25 1.22 1.20 -
P/RPS 0.03 0.03 0.04 0.04 0.04 0.04 0.03 0.00%
P/EPS 10.85 12.43 8.41 9.83 11.50 8.59 9.70 7.74%
EY 9.22 8.04 11.89 10.17 8.69 11.64 10.30 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.36 0.35 0.36 0.36 0.36 -15.41%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 21/11/23 28/08/23 30/05/23 28/02/23 25/11/22 -
Price 1.48 1.26 1.30 1.23 1.30 1.22 1.16 -
P/RPS 0.04 0.03 0.04 0.04 0.04 0.04 0.03 21.12%
P/EPS 12.35 13.05 8.61 9.75 11.96 8.59 9.38 20.10%
EY 8.10 7.66 11.61 10.26 8.36 11.64 10.66 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.37 0.35 0.38 0.36 0.34 -3.95%

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