[METROD] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.83%
YoY- 1959.97%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,698,805 1,258,052 1,302,024 2,209,302 1,944,410 1,527,622 2,127,977 -3.68%
PBT 15,197 20,082 70,284 27,497 24,922 32,978 40,892 -15.20%
Tax -4,774 -3,416 -3,444 -11,512 -24,146 -8,053 19,142 -
NP 10,422 16,666 66,840 15,985 776 24,925 60,034 -25.30%
-
NP to SH 10,422 16,666 66,840 15,985 776 24,925 60,034 -25.30%
-
Tax Rate 31.41% 17.01% 4.90% 41.87% 96.89% 24.42% -46.81% -
Total Cost 1,688,382 1,241,385 1,235,184 2,193,317 1,943,634 1,502,697 2,067,942 -3.32%
-
Net Worth 384,371 382,908 377,123 331,912 310,409 297,634 271,464 5.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 384,371 382,908 377,123 331,912 310,409 297,634 271,464 5.96%
NOSH 120,000 120,000 120,000 119,980 59,999 59,993 60,002 12.23%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.61% 1.32% 5.13% 0.72% 0.04% 1.63% 2.82% -
ROE 2.71% 4.35% 17.72% 4.82% 0.25% 8.37% 22.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,415.67 1,048.38 1,085.02 1,841.39 3,240.68 2,546.31 3,546.47 -14.18%
EPS 8.68 13.89 55.71 13.32 1.29 41.55 100.05 -33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2031 3.1909 3.1427 2.7664 5.1735 4.9611 4.5242 -5.59%
Adjusted Per Share Value based on latest NOSH - 119,939
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,416.31 1,048.85 1,085.51 1,841.91 1,621.07 1,273.59 1,774.11 -3.68%
EPS 8.69 13.90 55.72 13.33 0.65 20.78 50.05 -25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2045 3.1923 3.1441 2.7672 2.5879 2.4814 2.2632 5.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.00 1.80 1.78 1.75 3.84 3.45 2.86 -
P/RPS 0.14 0.17 0.16 0.10 0.12 0.14 0.08 9.77%
P/EPS 23.03 12.96 3.20 13.13 296.91 8.30 2.86 41.55%
EY 4.34 7.72 31.29 7.61 0.34 12.04 34.98 -29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.57 0.63 0.74 0.70 0.63 -0.26%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 23/11/12 22/11/11 24/11/10 09/11/09 12/11/08 -
Price 1.95 1.82 1.80 1.95 3.55 3.49 2.87 -
P/RPS 0.14 0.17 0.17 0.11 0.11 0.14 0.08 9.77%
P/EPS 22.45 13.10 3.23 14.64 274.48 8.40 2.87 40.87%
EY 4.45 7.63 30.94 6.83 0.36 11.90 34.86 -29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.57 0.70 0.69 0.70 0.63 -0.53%

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