[METROD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.7%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,867,495 2,868,153 2,802,937 2,696,316 2,580,813 2,320,345 2,043,396 25.26%
PBT 8,557 10,918 22,603 22,522 21,749 13,943 13,859 -27.42%
Tax -2,364 -2,374 -3,605 -1,400 -2,418 -3,404 -3,181 -17.90%
NP 6,193 8,544 18,998 21,122 19,331 10,539 10,678 -30.38%
-
NP to SH 9,100 10,225 21,067 23,688 23,066 15,324 16,484 -32.63%
-
Tax Rate 27.63% 21.74% 15.95% 6.22% 11.12% 24.41% 22.95% -
Total Cost 2,861,302 2,859,609 2,783,939 2,675,194 2,561,482 2,309,806 2,032,718 25.52%
-
Net Worth 422,351 408,948 426,815 426,264 426,059 491,963 504,312 -11.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 422,351 408,948 426,815 426,264 426,059 491,963 504,312 -11.12%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.22% 0.30% 0.68% 0.78% 0.75% 0.45% 0.52% -
ROE 2.15% 2.50% 4.94% 5.56% 5.41% 3.11% 3.27% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2,389.58 2,390.13 2,335.78 2,246.93 2,150.68 1,933.62 1,702.83 25.26%
EPS 7.58 8.52 17.56 19.74 19.22 12.77 13.74 -32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5196 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 -11.12%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2,389.58 2,390.13 2,335.78 2,246.93 2,150.68 1,933.62 1,702.83 25.26%
EPS 7.58 8.52 17.56 19.74 19.22 12.77 13.74 -32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5196 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 -11.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.54 1.67 1.64 1.65 1.75 1.74 1.76 -
P/RPS 0.06 0.07 0.07 0.07 0.08 0.09 0.10 -28.79%
P/EPS 20.31 19.60 9.34 8.36 9.10 13.63 12.81 35.85%
EY 4.92 5.10 10.70 11.96 10.98 7.34 7.80 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.46 0.46 0.49 0.42 0.42 3.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 19/11/18 27/08/18 22/05/18 27/02/18 24/11/17 28/08/17 -
Price 1.70 1.60 1.75 1.75 1.68 1.70 1.70 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.09 0.10 -21.11%
P/EPS 22.42 18.78 9.97 8.87 8.74 13.31 12.38 48.41%
EY 4.46 5.33 10.03 11.28 11.44 7.51 8.08 -32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.49 0.47 0.41 0.40 12.88%

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