[METROD] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 40.38%
YoY- 212.23%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,146,646 4,316,397 4,274,538 3,931,518 3,509,264 3,037,537 2,647,953 34.74%
PBT 28,067 28,467 28,379 15,512 10,395 1,873 4,544 235.53%
Tax -2,182 -1,032 -3,192 -928 32 -1,004 -1,477 29.62%
NP 25,885 27,435 25,187 14,584 10,427 869 3,067 312.92%
-
NP to SH 17,036 14,838 14,090 12,127 8,639 5,601 11,481 30.00%
-
Tax Rate 7.77% 3.63% 11.25% 5.98% -0.31% 53.60% 32.50% -
Total Cost 4,120,761 4,288,962 4,249,351 3,916,934 3,498,837 3,036,668 2,644,886 34.28%
-
Net Worth 412,296 405,216 412,175 409,872 407,088 399,659 406,211 0.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 412,296 405,216 412,175 409,872 407,088 399,659 406,211 0.99%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.62% 0.64% 0.59% 0.37% 0.30% 0.03% 0.12% -
ROE 4.13% 3.66% 3.42% 2.96% 2.12% 1.40% 2.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,455.54 3,597.00 3,562.12 3,276.27 2,924.39 2,531.28 2,206.63 34.74%
EPS 14.20 12.37 11.74 10.11 7.20 4.67 9.57 29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4358 3.3768 3.4348 3.4156 3.3924 3.3305 3.3851 0.99%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,455.54 3,597.00 3,562.12 3,276.27 2,924.39 2,531.28 2,206.63 34.74%
EPS 14.20 12.37 11.74 10.11 7.20 4.67 9.57 29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4358 3.3768 3.4348 3.4156 3.3924 3.3305 3.3851 0.99%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.22 1.20 1.35 1.38 1.35 1.42 1.44 -
P/RPS 0.04 0.03 0.04 0.04 0.05 0.06 0.07 -31.06%
P/EPS 8.59 9.70 11.50 13.66 18.75 30.42 15.05 -31.12%
EY 11.64 10.30 8.70 7.32 5.33 3.29 6.64 45.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.40 0.40 0.43 0.43 -11.14%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 30/08/22 30/05/22 28/02/22 24/11/21 28/09/21 -
Price 1.22 1.16 1.24 1.34 1.30 1.35 1.40 -
P/RPS 0.04 0.03 0.03 0.04 0.04 0.05 0.06 -23.62%
P/EPS 8.59 9.38 10.56 13.26 18.06 28.92 14.63 -29.81%
EY 11.64 10.66 9.47 7.54 5.54 3.46 6.83 42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.39 0.38 0.41 0.41 -8.28%

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