[METROD] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 54.24%
YoY- 369.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,316,397 4,274,538 3,931,518 3,509,264 3,037,537 2,647,953 2,121,833 60.47%
PBT 28,467 28,379 15,512 10,395 1,873 4,544 265 2153.34%
Tax -1,032 -3,192 -928 32 -1,004 -1,477 -4,861 -64.37%
NP 27,435 25,187 14,584 10,427 869 3,067 -4,596 -
-
NP to SH 14,838 14,090 12,127 8,639 5,601 11,481 3,884 144.17%
-
Tax Rate 3.63% 11.25% 5.98% -0.31% 53.60% 32.50% 1,834.34% -
Total Cost 4,288,962 4,249,351 3,916,934 3,498,837 3,036,668 2,644,886 2,126,429 59.56%
-
Net Worth 405,216 412,175 409,872 407,088 399,659 406,211 406,476 -0.20%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 405,216 412,175 409,872 407,088 399,659 406,211 406,476 -0.20%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.64% 0.59% 0.37% 0.30% 0.03% 0.12% -0.22% -
ROE 3.66% 3.42% 2.96% 2.12% 1.40% 2.83% 0.96% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,597.00 3,562.12 3,276.27 2,924.39 2,531.28 2,206.63 1,768.19 60.47%
EPS 12.37 11.74 10.11 7.20 4.67 9.57 3.24 144.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3768 3.4348 3.4156 3.3924 3.3305 3.3851 3.3873 -0.20%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,598.61 3,563.71 3,277.73 2,925.70 2,532.42 2,207.62 1,768.99 60.47%
EPS 12.37 11.75 10.11 7.20 4.67 9.57 3.24 144.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3783 3.4363 3.4171 3.3939 3.332 3.3866 3.3888 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.20 1.35 1.38 1.35 1.42 1.44 1.45 -
P/RPS 0.03 0.04 0.04 0.05 0.06 0.07 0.08 -47.96%
P/EPS 9.70 11.50 13.66 18.75 30.42 15.05 44.80 -63.90%
EY 10.30 8.70 7.32 5.33 3.29 6.64 2.23 177.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.40 0.43 0.43 0.43 -11.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 30/05/22 28/02/22 24/11/21 28/09/21 24/05/21 -
Price 1.16 1.24 1.34 1.30 1.35 1.40 1.52 -
P/RPS 0.03 0.03 0.04 0.04 0.05 0.06 0.09 -51.89%
P/EPS 9.38 10.56 13.26 18.06 28.92 14.63 46.96 -65.79%
EY 10.66 9.47 7.54 5.54 3.46 6.83 2.13 192.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.39 0.38 0.41 0.41 0.45 -17.03%

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