[METROD] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 50.52%
YoY- 80.94%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,868,153 2,802,937 2,696,316 2,580,813 2,320,345 2,043,396 1,886,523 32.18%
PBT 10,918 22,603 22,522 21,749 13,943 13,859 9,060 13.22%
Tax -2,374 -3,605 -1,400 -2,418 -3,404 -3,181 -3,756 -26.32%
NP 8,544 18,998 21,122 19,331 10,539 10,678 5,304 37.37%
-
NP to SH 10,225 21,067 23,688 23,066 15,324 16,484 11,671 -8.43%
-
Tax Rate 21.74% 15.95% 6.22% 11.12% 24.41% 22.95% 41.46% -
Total Cost 2,859,609 2,783,939 2,675,194 2,561,482 2,309,806 2,032,718 1,881,219 32.17%
-
Net Worth 408,948 426,815 426,264 426,059 491,963 504,312 509,040 -13.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 408,948 426,815 426,264 426,059 491,963 504,312 509,040 -13.56%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.30% 0.68% 0.78% 0.75% 0.45% 0.52% 0.28% -
ROE 2.50% 4.94% 5.56% 5.41% 3.11% 3.27% 2.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,390.13 2,335.78 2,246.93 2,150.68 1,933.62 1,702.83 1,572.10 32.18%
EPS 8.52 17.56 19.74 19.22 12.77 13.74 9.73 -8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 4.242 -13.56%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,390.13 2,335.78 2,246.93 2,150.68 1,933.62 1,702.83 1,572.10 32.18%
EPS 8.52 17.56 19.74 19.22 12.77 13.74 9.73 -8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 4.242 -13.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.67 1.64 1.65 1.75 1.74 1.76 1.75 -
P/RPS 0.07 0.07 0.07 0.08 0.09 0.10 0.11 -25.99%
P/EPS 19.60 9.34 8.36 9.10 13.63 12.81 17.99 5.87%
EY 5.10 10.70 11.96 10.98 7.34 7.80 5.56 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.46 0.49 0.42 0.42 0.41 12.60%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 27/08/18 22/05/18 27/02/18 24/11/17 28/08/17 31/05/17 -
Price 1.60 1.75 1.75 1.68 1.70 1.70 1.77 -
P/RPS 0.07 0.07 0.08 0.08 0.09 0.10 0.11 -25.99%
P/EPS 18.78 9.97 8.87 8.74 13.31 12.38 18.20 2.11%
EY 5.33 10.03 11.28 11.44 7.51 8.08 5.49 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.47 0.41 0.40 0.42 7.77%

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