[METROD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 551.94%
YoY- 201.64%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,279,885 1,470,556 1,749,775 2,021,831 2,151,015 2,135,870 2,061,256 -27.11%
PBT 51,636 33,243 41,897 46,449 1,153 35,340 33,940 32.11%
Tax -2,577 13,279 12,635 8,190 7,228 -7,214 -15,576 -69.69%
NP 49,059 46,522 54,532 54,639 8,381 28,126 18,364 91.95%
-
NP to SH 49,059 46,522 54,532 54,639 8,381 28,126 18,364 91.95%
-
Tax Rate 4.99% -39.95% -30.16% -17.63% -626.89% 20.41% 45.89% -
Total Cost 1,230,826 1,424,034 1,695,243 1,967,192 2,142,634 2,107,744 2,042,892 -28.55%
-
Net Worth 374,880 377,123 386,831 385,487 331,197 331,800 299,904 15.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,200 7,191 7,191 7,191 7,191 - - -
Div Payout % 14.68% 15.46% 13.19% 13.16% 85.81% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 374,880 377,123 386,831 385,487 331,197 331,800 299,904 15.96%
NOSH 120,000 120,000 120,000 120,000 120,000 119,939 59,980 58.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.83% 3.16% 3.12% 2.70% 0.39% 1.32% 0.89% -
ROE 13.09% 12.34% 14.10% 14.17% 2.53% 8.48% 6.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,066.57 1,225.46 1,458.15 1,684.86 1,794.54 1,780.79 3,436.52 -53.99%
EPS 40.88 38.77 45.44 45.53 6.99 23.45 30.62 21.14%
DPS 6.00 6.00 6.00 5.99 6.00 0.00 0.00 -
NAPS 3.124 3.1427 3.2236 3.2124 2.7631 2.7664 5.00 -26.81%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,067.05 1,226.01 1,458.80 1,685.61 1,793.32 1,780.69 1,718.48 -27.11%
EPS 40.90 38.79 45.46 45.55 6.99 23.45 15.31 91.95%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 3.1254 3.1441 3.225 3.2138 2.7612 2.7662 2.5003 15.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.76 1.78 1.80 2.00 2.07 1.75 3.60 -
P/RPS 0.17 0.15 0.12 0.12 0.12 0.10 0.10 42.21%
P/EPS 4.31 4.59 3.96 4.39 29.60 7.46 11.76 -48.63%
EY 23.23 21.78 25.25 22.77 3.38 13.40 8.50 94.87%
DY 3.41 3.37 3.33 3.00 2.90 0.00 0.00 -
P/NAPS 0.56 0.57 0.56 0.62 0.75 0.63 0.72 -15.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 23/11/12 22/08/12 24/05/12 23/02/12 22/11/11 22/08/11 -
Price 1.63 1.80 1.90 1.90 2.00 1.95 3.70 -
P/RPS 0.15 0.15 0.13 0.11 0.11 0.11 0.11 22.85%
P/EPS 3.99 4.64 4.18 4.17 28.60 8.32 12.09 -52.08%
EY 25.08 21.54 23.92 23.96 3.50 12.03 8.27 108.81%
DY 3.68 3.33 3.16 3.15 3.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.59 0.59 0.72 0.70 0.74 -20.87%

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