[METROD] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.73%
YoY- -69.58%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,404,830 2,207,310 1,959,200 1,463,456 2,155,496 1,966,498 1,831,174 -4.31%
PBT 106,822 25,334 24,272 30,672 39,020 35,382 32,032 22.20%
Tax -2,394 -13,208 -15,436 -7,970 35,600 -7,776 -7,654 -17.59%
NP 104,428 12,126 8,836 22,702 74,620 27,606 24,378 27.41%
-
NP to SH 104,428 12,126 8,836 22,702 74,620 27,606 24,378 27.41%
-
Tax Rate 2.24% 52.14% 63.60% 25.98% -91.24% 21.98% 23.89% -
Total Cost 1,300,402 2,195,184 1,950,364 1,440,754 2,080,876 1,938,892 1,806,796 -5.32%
-
Net Worth 386,831 300,049 327,856 301,329 266,126 208,082 182,942 13.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,831 300,049 327,856 301,329 266,126 208,082 182,942 13.27%
NOSH 120,000 60,009 60,027 59,994 60,003 59,986 59,985 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.43% 0.55% 0.45% 1.55% 3.46% 1.40% 1.33% -
ROE 27.00% 4.04% 2.70% 7.53% 28.04% 13.27% 13.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,170.69 3,678.25 3,263.86 2,439.31 3,592.30 3,278.21 3,052.71 -14.75%
EPS 87.02 10.10 14.72 37.84 124.36 46.02 40.64 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 5.00 5.4618 5.0226 4.4352 3.4688 3.0498 0.92%
Adjusted Per Share Value based on latest NOSH - 60,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,170.69 1,839.43 1,632.67 1,219.55 1,796.25 1,638.75 1,525.98 -4.31%
EPS 87.02 10.11 7.36 18.92 62.18 23.01 20.32 27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 2.5004 2.7321 2.5111 2.2177 1.734 1.5245 13.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.80 3.60 3.65 3.00 2.80 2.96 2.36 -
P/RPS 0.15 0.10 0.11 0.12 0.08 0.09 0.08 11.03%
P/EPS 2.07 17.82 24.80 7.93 2.25 6.43 5.81 -15.78%
EY 48.35 5.61 4.03 12.61 44.41 15.55 17.22 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.67 0.60 0.63 0.85 0.77 -5.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 18/08/06 -
Price 1.90 3.70 3.64 3.40 2.71 3.00 2.25 -
P/RPS 0.16 0.10 0.11 0.14 0.08 0.09 0.07 14.75%
P/EPS 2.18 18.31 24.73 8.99 2.18 6.52 5.54 -14.38%
EY 45.80 5.46 4.04 11.13 45.89 15.34 18.06 16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.67 0.68 0.61 0.86 0.74 -3.70%

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