[METROD] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.62%
YoY- -52.35%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,320,345 2,043,396 1,886,523 1,782,497 1,785,132 1,804,047 1,786,234 19.03%
PBT 13,943 13,859 9,060 8,666 13,575 23,011 31,669 -42.09%
Tax -3,404 -3,181 -3,756 -2,843 -2,874 -3,098 -3,310 1.88%
NP 10,539 10,678 5,304 5,823 10,701 19,913 28,359 -48.27%
-
NP to SH 15,324 16,484 11,671 12,748 15,107 19,685 24,176 -26.19%
-
Tax Rate 24.41% 22.95% 41.46% 32.81% 21.17% 13.46% 10.45% -
Total Cost 2,309,806 2,032,718 1,881,219 1,776,674 1,774,431 1,784,134 1,757,875 19.94%
-
Net Worth 491,963 504,312 509,040 497,255 481,440 483,504 486,072 0.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 7,200 7,200 7,200 -
Div Payout % - - - - 47.66% 36.58% 29.78% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 491,963 504,312 509,040 497,255 481,440 483,504 486,072 0.80%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.45% 0.52% 0.28% 0.33% 0.60% 1.10% 1.59% -
ROE 3.11% 3.27% 2.29% 2.56% 3.14% 4.07% 4.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,933.62 1,702.83 1,572.10 1,485.41 1,487.61 1,503.37 1,488.53 19.03%
EPS 12.77 13.74 9.73 10.62 12.59 16.40 20.15 -26.19%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
NAPS 4.0997 4.2026 4.242 4.1438 4.012 4.0292 4.0506 0.80%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,934.49 1,703.59 1,572.81 1,486.08 1,488.28 1,504.05 1,489.20 19.03%
EPS 12.78 13.74 9.73 10.63 12.59 16.41 20.16 -26.18%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
NAPS 4.1015 4.2045 4.2439 4.1457 4.0138 4.031 4.0524 0.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.74 1.76 1.75 1.68 1.79 1.80 1.67 -
P/RPS 0.09 0.10 0.11 0.11 0.12 0.12 0.11 -12.51%
P/EPS 13.63 12.81 17.99 15.81 14.22 10.97 8.29 39.26%
EY 7.34 7.80 5.56 6.32 7.03 9.11 12.06 -28.16%
DY 0.00 0.00 0.00 0.00 3.35 3.33 3.59 -
P/NAPS 0.42 0.42 0.41 0.41 0.45 0.45 0.41 1.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 31/05/17 28/02/17 24/11/16 24/08/16 26/05/16 -
Price 1.70 1.70 1.77 1.73 1.78 1.73 1.85 -
P/RPS 0.09 0.10 0.11 0.12 0.12 0.12 0.12 -17.43%
P/EPS 13.31 12.38 18.20 16.28 14.14 10.55 9.18 28.07%
EY 7.51 8.08 5.49 6.14 7.07 9.48 10.89 -21.92%
DY 0.00 0.00 0.00 0.00 3.37 3.47 3.24 -
P/NAPS 0.41 0.40 0.42 0.42 0.44 0.43 0.46 -7.37%

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