[METROD] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.54%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,937,201 1,865,640 1,800,921 1,684,469 1,553,049 1,546,248 1,650,494 11.23%
PBT 33,409 33,833 36,675 38,872 39,875 35,763 37,524 -7.43%
Tax -16,690 -17,869 -9,532 -8,046 -5,799 2,841 1,453 -
NP 16,719 15,964 27,143 30,826 34,076 38,604 38,977 -43.03%
-
NP to SH 16,719 15,964 27,143 30,826 34,076 38,604 38,977 -43.03%
-
Tax Rate 49.96% 52.82% 25.99% 20.70% 14.54% -7.94% -3.87% -
Total Cost 1,920,482 1,849,676 1,773,778 1,653,643 1,518,973 1,507,644 1,611,517 12.36%
-
Net Worth 325,991 310,571 327,935 323,885 313,765 297,625 301,401 5.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 7,199 7,199 7,199 7,199 7,200 7,200 -
Div Payout % - 45.10% 26.52% 23.35% 21.13% 18.65% 18.47% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 325,991 310,571 327,935 323,885 313,765 297,625 301,401 5.35%
NOSH 59,988 60,031 60,041 60,000 59,992 59,991 60,009 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.86% 0.86% 1.51% 1.83% 2.19% 2.50% 2.36% -
ROE 5.13% 5.14% 8.28% 9.52% 10.86% 12.97% 12.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3,229.27 3,107.78 2,999.46 2,807.45 2,588.75 2,577.43 2,750.40 11.26%
EPS 27.87 26.59 45.21 51.38 56.80 64.35 64.95 -43.02%
DPS 0.00 12.00 12.00 12.00 12.00 12.00 12.00 -
NAPS 5.4342 5.1735 5.4618 5.3981 5.2301 4.9611 5.0226 5.37%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,614.33 1,554.70 1,500.77 1,403.72 1,294.21 1,288.54 1,375.41 11.23%
EPS 13.93 13.30 22.62 25.69 28.40 32.17 32.48 -43.04%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 2.7166 2.5881 2.7328 2.6991 2.6147 2.4802 2.5117 5.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.75 3.84 3.65 3.60 3.49 3.45 3.00 -
P/RPS 0.12 0.12 0.12 0.13 0.13 0.13 0.11 5.95%
P/EPS 13.46 14.44 8.07 7.01 6.14 5.36 4.62 103.58%
EY 7.43 6.93 12.39 14.27 16.28 18.65 21.65 -50.88%
DY 0.00 3.13 3.29 3.33 3.44 3.48 4.00 -
P/NAPS 0.69 0.74 0.67 0.67 0.67 0.70 0.60 9.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 27/08/09 -
Price 3.58 3.55 3.64 3.84 3.99 3.49 3.40 -
P/RPS 0.11 0.11 0.12 0.14 0.15 0.14 0.12 -5.62%
P/EPS 12.85 13.35 8.05 7.47 7.02 5.42 5.23 81.78%
EY 7.78 7.49 12.42 13.38 14.24 18.44 19.10 -44.96%
DY 0.00 3.38 3.30 3.13 3.01 3.44 3.53 -
P/NAPS 0.66 0.69 0.67 0.71 0.76 0.70 0.68 -1.96%

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