[METROD] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.55%
YoY- -75.06%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,772,270 1,703,300 1,698,805 1,258,052 1,302,024 2,209,302 1,944,410 -1.53%
PBT 3,680 31,426 15,197 20,082 70,284 27,497 24,922 -27.27%
Tax -2,864 -4,016 -4,774 -3,416 -3,444 -11,512 -24,146 -29.88%
NP 816 27,410 10,422 16,666 66,840 15,985 776 0.84%
-
NP to SH 11,881 27,410 10,422 16,666 66,840 15,985 776 57.51%
-
Tax Rate 77.83% 12.78% 31.41% 17.01% 4.90% 41.87% 96.89% -
Total Cost 1,771,454 1,675,889 1,688,382 1,241,385 1,235,184 2,193,317 1,943,634 -1.53%
-
Net Worth 481,440 401,135 384,371 382,908 377,123 331,912 310,409 7.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,440 401,135 384,371 382,908 377,123 331,912 310,409 7.58%
NOSH 120,000 120,000 120,000 120,000 120,000 119,980 59,999 12.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.05% 1.61% 0.61% 1.32% 5.13% 0.72% 0.04% -
ROE 2.47% 6.83% 2.71% 4.35% 17.72% 4.82% 0.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,476.89 1,419.42 1,415.67 1,048.38 1,085.02 1,841.39 3,240.68 -12.26%
EPS 9.91 22.84 8.68 13.89 55.71 13.32 1.29 40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.012 3.3428 3.2031 3.1909 3.1427 2.7664 5.1735 -4.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,476.89 1,419.42 1,415.67 1,048.38 1,085.02 1,841.09 1,620.34 -1.53%
EPS 9.91 22.84 8.68 13.89 55.71 13.32 0.65 57.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.012 3.3428 3.2031 3.1909 3.1427 2.7659 2.5867 7.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.79 1.80 2.00 1.80 1.78 1.75 3.84 -
P/RPS 0.12 0.13 0.14 0.17 0.16 0.10 0.12 0.00%
P/EPS 18.08 7.88 23.03 12.96 3.20 13.13 296.91 -37.24%
EY 5.53 12.69 4.34 7.72 31.29 7.61 0.34 59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.62 0.56 0.57 0.63 0.74 -7.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 24/11/14 25/11/13 23/11/12 22/11/11 24/11/10 -
Price 1.78 1.86 1.95 1.82 1.80 1.95 3.55 -
P/RPS 0.12 0.13 0.14 0.17 0.17 0.11 0.11 1.45%
P/EPS 17.98 8.14 22.45 13.10 3.23 14.64 274.48 -36.48%
EY 5.56 12.28 4.45 7.63 30.94 6.83 0.36 57.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.61 0.57 0.57 0.70 0.69 -7.21%

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