[METROD] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 38.61%
YoY- 307.84%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,785,132 1,804,047 1,786,234 1,733,404 1,658,489 1,675,119 1,650,891 5.33%
PBT 13,575 23,011 31,669 34,385 25,307 23,494 21,312 -25.90%
Tax -2,874 -3,098 -3,310 -3,738 -6,006 -6,656 -6,494 -41.83%
NP 10,701 19,913 28,359 30,647 19,301 16,838 14,818 -19.45%
-
NP to SH 15,107 19,685 24,176 26,754 19,301 16,838 14,818 1.29%
-
Tax Rate 21.17% 13.46% 10.45% 10.87% 23.73% 28.33% 30.47% -
Total Cost 1,774,431 1,784,134 1,757,875 1,702,757 1,639,188 1,658,281 1,636,073 5.54%
-
Net Worth 481,440 483,504 486,072 496,295 401,135 396,143 391,931 14.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 47.66% 36.58% 29.78% 26.91% 37.30% 42.76% 48.59% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,440 483,504 486,072 496,295 401,135 396,143 391,931 14.65%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.60% 1.10% 1.59% 1.77% 1.16% 1.01% 0.90% -
ROE 3.14% 4.07% 4.97% 5.39% 4.81% 4.25% 3.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,487.61 1,503.37 1,488.53 1,444.50 1,382.07 1,395.93 1,375.74 5.33%
EPS 12.59 16.40 20.15 22.30 16.08 14.03 12.35 1.28%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 14.65%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,487.61 1,503.37 1,488.53 1,444.50 1,382.07 1,395.93 1,375.74 5.33%
EPS 12.59 16.40 20.15 22.30 16.08 14.03 12.35 1.28%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 4.012 4.0292 4.0506 4.1358 3.3428 3.3012 3.2661 14.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.79 1.80 1.67 1.89 1.80 1.95 1.80 -
P/RPS 0.12 0.12 0.11 0.13 0.13 0.14 0.13 -5.18%
P/EPS 14.22 10.97 8.29 8.48 11.19 13.90 14.58 -1.64%
EY 7.03 9.11 12.06 11.80 8.94 7.20 6.86 1.64%
DY 3.35 3.33 3.59 3.17 3.33 3.08 3.33 0.39%
P/NAPS 0.45 0.45 0.41 0.46 0.54 0.59 0.55 -12.48%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 26/05/16 29/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.78 1.73 1.85 1.68 1.86 1.78 1.80 -
P/RPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.18%
P/EPS 14.14 10.55 9.18 7.54 11.56 12.69 14.58 -2.01%
EY 7.07 9.48 10.89 13.27 8.65 7.88 6.86 2.02%
DY 3.37 3.47 3.24 3.57 3.23 3.37 3.33 0.79%
P/NAPS 0.44 0.43 0.46 0.41 0.56 0.54 0.55 -13.78%

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