[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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 5,096,213 4,783,415 4,357,472 4,147,408 3,843,575 3,885,483 4,146,646 14.75%
PBT 3,035 1,431 684 21,919 21,842 25,913 28,067 -77.33%
Tax 12,552 15,855 15,544 -977 680 -2,256 -2,182 -
NP 15,587 17,286 16,228 20,942 22,522 23,657 25,885 -28.71%
-
NP to SH 16,591 14,381 11,583 18,113 15,140 13,042 17,036 -1.75%
-
Tax Rate -413.57% -1,107.97% -2,272.51% 4.46% -3.11% 8.71% 7.77% -
Total Cost 5,080,626 4,766,129 4,341,244 4,126,466 3,821,053 3,861,826 4,120,761 14.99%
-
Net Worth 561,240 554,399 539,015 426,744 421,871 413,220 412,296 22.84%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 561,240 554,399 539,015 426,744 421,871 413,220 412,296 22.84%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.31% 0.36% 0.37% 0.50% 0.59% 0.61% 0.62% -
ROE 2.96% 2.59% 2.15% 4.24% 3.59% 3.16% 4.13% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4,246.84 3,986.18 3,631.23 3,456.17 3,202.98 3,237.90 3,455.54 14.75%
EPS 13.83 11.98 9.65 15.09 12.62 10.87 14.20 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.677 4.62 4.4918 3.5562 3.5156 3.4435 3.4358 22.84%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4,248.75 3,987.97 3,632.85 3,457.72 3,204.41 3,239.35 3,457.09 14.75%
EPS 13.83 11.99 9.66 15.10 12.62 10.87 14.20 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6791 4.6221 4.4938 3.5578 3.5172 3.445 3.4373 22.85%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.52 1.30 1.20 1.27 1.24 1.25 1.22 -
P/RPS 0.04 0.03 0.03 0.04 0.04 0.04 0.04 0.00%
P/EPS 10.99 10.85 12.43 8.41 9.83 11.50 8.59 17.86%
EY 9.10 9.22 8.04 11.89 10.17 8.69 11.64 -15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.27 0.36 0.35 0.36 0.36 -7.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 21/11/23 28/08/23 30/05/23 28/02/23 -
Price 1.44 1.48 1.26 1.30 1.23 1.30 1.22 -
P/RPS 0.03 0.04 0.03 0.04 0.04 0.04 0.04 -17.46%
P/EPS 10.42 12.35 13.05 8.61 9.75 11.96 8.59 13.75%
EY 9.60 8.10 7.66 11.61 10.26 8.36 11.64 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.37 0.35 0.38 0.36 -9.49%

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