[METROD] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -70.2%
YoY- -49.87%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,470,556 1,749,775 2,021,831 2,151,015 2,135,870 2,061,256 2,041,477 -19.59%
PBT 33,243 41,897 46,449 1,153 35,340 33,940 33,961 -1.41%
Tax 13,279 12,635 8,190 7,228 -7,214 -15,576 -15,847 -
NP 46,522 54,532 54,639 8,381 28,126 18,364 18,114 87.21%
-
NP to SH 46,522 54,532 54,639 8,381 28,126 18,364 18,114 87.21%
-
Tax Rate -39.95% -30.16% -17.63% -626.89% 20.41% 45.89% 46.66% -
Total Cost 1,424,034 1,695,243 1,967,192 2,142,634 2,107,744 2,042,892 2,023,363 -20.82%
-
Net Worth 377,123 386,831 385,487 331,197 331,800 299,904 300,204 16.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,191 7,191 7,191 7,191 - - - -
Div Payout % 15.46% 13.19% 13.16% 85.81% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 377,123 386,831 385,487 331,197 331,800 299,904 300,204 16.37%
NOSH 120,000 120,000 120,000 120,000 119,939 59,980 60,040 58.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.16% 3.12% 2.70% 0.39% 1.32% 0.89% 0.89% -
ROE 12.34% 14.10% 14.17% 2.53% 8.48% 6.12% 6.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,225.46 1,458.15 1,684.86 1,794.54 1,780.79 3,436.52 3,400.14 -49.26%
EPS 38.77 45.44 45.53 6.99 23.45 30.62 30.17 18.14%
DPS 6.00 6.00 5.99 6.00 0.00 0.00 0.00 -
NAPS 3.1427 3.2236 3.2124 2.7631 2.7664 5.00 5.00 -26.56%
Adjusted Per Share Value based on latest NOSH - 119,864
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,225.46 1,458.15 1,684.86 1,792.51 1,779.89 1,717.71 1,701.23 -19.59%
EPS 38.77 45.44 45.53 6.98 23.44 15.30 15.10 87.18%
DPS 6.00 6.00 5.99 5.99 0.00 0.00 0.00 -
NAPS 3.1427 3.2236 3.2124 2.76 2.765 2.4992 2.5017 16.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.78 1.80 2.00 2.07 1.75 3.60 3.60 -
P/RPS 0.15 0.12 0.12 0.12 0.10 0.10 0.11 22.90%
P/EPS 4.59 3.96 4.39 29.60 7.46 11.76 11.93 -47.00%
EY 21.78 25.25 22.77 3.38 13.40 8.50 8.38 88.70%
DY 3.37 3.33 3.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.62 0.75 0.63 0.72 0.72 -14.38%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 22/08/12 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 -
Price 1.80 1.90 1.90 2.00 1.95 3.70 3.80 -
P/RPS 0.15 0.13 0.11 0.11 0.11 0.11 0.11 22.90%
P/EPS 4.64 4.18 4.17 28.60 8.32 12.09 12.60 -48.52%
EY 21.54 23.92 23.96 3.50 12.03 8.27 7.94 94.16%
DY 3.33 3.16 3.15 3.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.59 0.72 0.70 0.74 0.76 -17.40%

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