[METROD] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -36.05%
YoY- -32.01%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,357,472 4,147,408 3,843,575 3,885,483 4,146,646 4,316,397 4,274,538 1.28%
PBT 684 21,919 21,842 25,913 28,067 28,467 28,379 -91.59%
Tax 15,544 -977 680 -2,256 -2,182 -1,032 -3,192 -
NP 16,228 20,942 22,522 23,657 25,885 27,435 25,187 -25.34%
-
NP to SH 11,583 18,113 15,140 13,042 17,036 14,838 14,090 -12.21%
-
Tax Rate -2,272.51% 4.46% -3.11% 8.71% 7.77% 3.63% 11.25% -
Total Cost 4,341,244 4,126,466 3,821,053 3,861,826 4,120,761 4,288,962 4,249,351 1.43%
-
Net Worth 539,015 426,744 421,871 413,220 412,296 405,216 412,175 19.52%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 539,015 426,744 421,871 413,220 412,296 405,216 412,175 19.52%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.37% 0.50% 0.59% 0.61% 0.62% 0.64% 0.59% -
ROE 2.15% 4.24% 3.59% 3.16% 4.13% 3.66% 3.42% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3,631.23 3,456.17 3,202.98 3,237.90 3,455.54 3,597.00 3,562.12 1.28%
EPS 9.65 15.09 12.62 10.87 14.20 12.37 11.74 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 3.4348 19.52%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3,631.23 3,456.17 3,202.98 3,237.90 3,455.54 3,597.00 3,562.12 1.28%
EPS 9.65 15.09 12.62 10.87 14.20 12.37 11.74 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4918 3.5562 3.5156 3.4435 3.4358 3.3768 3.4348 19.52%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.20 1.27 1.24 1.25 1.22 1.20 1.35 -
P/RPS 0.03 0.04 0.04 0.04 0.04 0.03 0.04 -17.40%
P/EPS 12.43 8.41 9.83 11.50 8.59 9.70 11.50 5.30%
EY 8.04 11.89 10.17 8.69 11.64 10.30 8.70 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.35 0.36 0.36 0.36 0.39 -21.68%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 21/11/23 28/08/23 30/05/23 28/02/23 25/11/22 30/08/22 -
Price 1.26 1.30 1.23 1.30 1.22 1.16 1.24 -
P/RPS 0.03 0.04 0.04 0.04 0.04 0.03 0.03 0.00%
P/EPS 13.05 8.61 9.75 11.96 8.59 9.38 10.56 15.11%
EY 7.66 11.61 10.26 8.36 11.64 10.66 9.47 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.35 0.38 0.36 0.34 0.36 -15.38%

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