[METROD] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.73%
YoY- -50.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,135,870 2,061,256 2,041,477 1,937,201 1,865,640 1,800,921 1,684,469 17.13%
PBT 35,340 33,940 33,961 33,409 33,833 36,675 38,872 -6.14%
Tax -7,214 -15,576 -15,847 -16,690 -17,869 -9,532 -8,046 -7.01%
NP 28,126 18,364 18,114 16,719 15,964 27,143 30,826 -5.92%
-
NP to SH 28,126 18,364 18,114 16,719 15,964 27,143 30,826 -5.92%
-
Tax Rate 20.41% 45.89% 46.66% 49.96% 52.82% 25.99% 20.70% -
Total Cost 2,107,744 2,042,892 2,023,363 1,920,482 1,849,676 1,773,778 1,653,643 17.54%
-
Net Worth 331,800 299,904 300,204 325,991 310,571 327,935 323,885 1.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 7,199 7,199 7,199 -
Div Payout % - - - - 45.10% 26.52% 23.35% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 331,800 299,904 300,204 325,991 310,571 327,935 323,885 1.62%
NOSH 119,939 59,980 60,040 59,988 60,031 60,041 60,000 58.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.32% 0.89% 0.89% 0.86% 0.86% 1.51% 1.83% -
ROE 8.48% 6.12% 6.03% 5.13% 5.14% 8.28% 9.52% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,780.79 3,436.52 3,400.14 3,229.27 3,107.78 2,999.46 2,807.45 -26.15%
EPS 23.45 30.62 30.17 27.87 26.59 45.21 51.38 -40.69%
DPS 0.00 0.00 0.00 0.00 12.00 12.00 12.00 -
NAPS 2.7664 5.00 5.00 5.4342 5.1735 5.4618 5.3981 -35.93%
Adjusted Per Share Value based on latest NOSH - 59,988
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,779.89 1,717.71 1,701.23 1,614.33 1,554.70 1,500.77 1,403.72 17.13%
EPS 23.44 15.30 15.10 13.93 13.30 22.62 25.69 -5.92%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
NAPS 2.765 2.4992 2.5017 2.7166 2.5881 2.7328 2.6991 1.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 3.60 3.60 3.75 3.84 3.65 3.60 -
P/RPS 0.10 0.10 0.11 0.12 0.12 0.12 0.13 -16.03%
P/EPS 7.46 11.76 11.93 13.46 14.44 8.07 7.01 4.23%
EY 13.40 8.50 8.38 7.43 6.93 12.39 14.27 -4.10%
DY 0.00 0.00 0.00 0.00 3.13 3.29 3.33 -
P/NAPS 0.63 0.72 0.72 0.69 0.74 0.67 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 17/08/10 27/05/10 -
Price 1.95 3.70 3.80 3.58 3.55 3.64 3.84 -
P/RPS 0.11 0.11 0.11 0.11 0.11 0.12 0.14 -14.83%
P/EPS 8.32 12.09 12.60 12.85 13.35 8.05 7.47 7.44%
EY 12.03 8.27 7.94 7.78 7.49 12.42 13.38 -6.83%
DY 0.00 0.00 0.00 0.00 3.38 3.30 3.13 -
P/NAPS 0.70 0.74 0.76 0.66 0.69 0.67 0.71 -0.94%

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