[METROD] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.79%
YoY- -58.48%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,302,024 2,209,302 1,944,410 1,527,622 2,127,977 2,037,621 1,949,565 -6.50%
PBT 70,284 27,497 24,922 32,978 40,892 40,600 35,828 11.87%
Tax -3,444 -11,512 -24,146 -8,053 19,142 -8,918 -8,805 -14.47%
NP 66,840 15,985 776 24,925 60,034 31,681 27,022 16.27%
-
NP to SH 66,840 15,985 776 24,925 60,034 31,681 27,022 16.27%
-
Tax Rate 4.90% 41.87% 96.89% 24.42% -46.81% 21.97% 24.58% -
Total Cost 1,235,184 2,193,317 1,943,634 1,502,697 2,067,942 2,005,940 1,922,542 -7.10%
-
Net Worth 377,123 331,912 310,409 297,634 271,464 212,636 184,922 12.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 377,123 331,912 310,409 297,634 271,464 212,636 184,922 12.59%
NOSH 120,000 119,980 59,999 59,993 60,002 60,002 59,997 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.13% 0.72% 0.04% 1.63% 2.82% 1.55% 1.39% -
ROE 17.72% 4.82% 0.25% 8.37% 22.12% 14.90% 14.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,085.02 1,841.39 3,240.68 2,546.31 3,546.47 3,395.89 3,249.44 -16.69%
EPS 55.71 13.32 1.29 41.55 100.05 52.80 45.04 3.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1427 2.7664 5.1735 4.9611 4.5242 3.5438 3.0822 0.32%
Adjusted Per Share Value based on latest NOSH - 59,991
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,085.51 1,841.91 1,621.07 1,273.59 1,774.11 1,698.78 1,625.37 -6.50%
EPS 55.72 13.33 0.65 20.78 50.05 26.41 22.53 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1441 2.7672 2.5879 2.4814 2.2632 1.7728 1.5417 12.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.78 1.75 3.84 3.45 2.86 3.00 2.39 -
P/RPS 0.16 0.10 0.12 0.14 0.08 0.09 0.07 14.75%
P/EPS 3.20 13.13 296.91 8.30 2.86 5.68 5.31 -8.08%
EY 31.29 7.61 0.34 12.04 34.98 17.60 18.85 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.74 0.70 0.63 0.85 0.78 -5.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 22/11/11 24/11/10 09/11/09 12/11/08 15/11/07 28/11/06 -
Price 1.80 1.95 3.55 3.49 2.87 3.02 2.55 -
P/RPS 0.17 0.11 0.11 0.14 0.08 0.09 0.08 13.37%
P/EPS 3.23 14.64 274.48 8.40 2.87 5.72 5.66 -8.91%
EY 30.94 6.83 0.36 11.90 34.86 17.48 17.66 9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.69 0.70 0.63 0.85 0.83 -6.06%

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