[METROD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.39%
YoY- 77.84%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,546,248 1,650,494 1,787,020 1,996,514 2,086,547 2,113,279 2,085,366 -18.06%
PBT 35,763 37,524 39,295 41,698 45,033 46,633 45,154 -14.38%
Tax 2,841 1,453 23,942 23,238 12,746 13,388 -8,456 -
NP 38,604 38,977 63,237 64,936 57,779 60,021 36,698 3.43%
-
NP to SH 38,604 38,977 63,237 64,936 57,779 60,021 36,698 3.43%
-
Tax Rate -7.94% -3.87% -60.93% -55.73% -28.30% -28.71% 18.73% -
Total Cost 1,507,644 1,611,517 1,723,783 1,931,578 2,028,768 2,053,258 2,048,668 -18.47%
-
Net Worth 297,625 301,401 299,268 285,922 271,452 266,086 228,894 19.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,200 7,200 7,200 7,200 7,198 7,198 7,198 0.01%
Div Payout % 18.65% 18.47% 11.39% 11.09% 12.46% 11.99% 19.61% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 297,625 301,401 299,268 285,922 271,452 266,086 228,894 19.11%
NOSH 59,991 60,009 59,974 60,006 60,000 59,994 59,990 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.50% 2.36% 3.54% 3.25% 2.77% 2.84% 1.76% -
ROE 12.97% 12.93% 21.13% 22.71% 21.29% 22.56% 16.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,577.43 2,750.40 2,979.61 3,327.19 3,477.58 3,522.47 3,476.15 -18.06%
EPS 64.35 64.95 105.44 108.22 96.30 100.04 61.17 3.43%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 4.9611 5.0226 4.9899 4.7649 4.5242 4.4352 3.8155 19.11%
Adjusted Per Share Value based on latest NOSH - 60,006
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,289.12 1,376.03 1,489.85 1,664.51 1,739.57 1,761.86 1,738.58 -18.06%
EPS 32.18 32.50 52.72 54.14 48.17 50.04 30.60 3.41%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.4813 2.5128 2.495 2.3838 2.2631 2.2184 1.9083 19.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.45 3.00 2.87 2.71 2.86 2.80 2.75 -
P/RPS 0.13 0.11 0.10 0.08 0.08 0.08 0.08 38.17%
P/EPS 5.36 4.62 2.72 2.50 2.97 2.80 4.50 12.35%
EY 18.65 21.65 36.74 39.93 33.67 35.73 22.24 -11.06%
DY 3.48 4.00 4.18 4.43 4.20 4.29 4.36 -13.94%
P/NAPS 0.70 0.60 0.58 0.57 0.63 0.63 0.72 -1.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 29/05/08 -
Price 3.49 3.40 3.20 2.79 2.87 2.71 3.00 -
P/RPS 0.14 0.12 0.11 0.08 0.08 0.08 0.09 34.21%
P/EPS 5.42 5.23 3.03 2.58 2.98 2.71 4.90 6.94%
EY 18.44 19.10 32.95 38.79 33.55 36.92 20.39 -6.47%
DY 3.44 3.53 3.75 4.30 4.18 4.43 4.00 -9.55%
P/NAPS 0.70 0.68 0.64 0.59 0.63 0.61 0.79 -7.74%

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