[METROD] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -47.64%
YoY- -49.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,655,118 1,299,845 1,279,885 2,151,015 1,937,201 1,553,049 1,996,514 -3.07%
PBT 13,135 18,010 51,636 1,142 33,409 39,875 41,698 -17.50%
Tax -6,575 -3,125 -2,577 7,228 -16,690 -5,799 23,238 -
NP 6,560 14,885 49,059 8,370 16,719 34,076 64,936 -31.74%
-
NP to SH 6,560 14,885 49,059 8,370 16,719 34,076 64,936 -31.74%
-
Tax Rate 50.06% 17.35% 4.99% -632.92% 49.96% 14.54% -55.73% -
Total Cost 1,648,558 1,284,960 1,230,826 2,142,645 1,920,482 1,518,973 1,931,578 -2.60%
-
Net Worth 383,987 386,196 374,880 331,650 325,993 313,824 285,885 5.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,200 7,200 7,200 7,201 - 7,200 7,199 0.00%
Div Payout % 109.76% 48.37% 14.68% 86.04% - 21.13% 11.09% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 383,987 386,196 374,880 331,650 325,993 313,824 285,885 5.03%
NOSH 120,000 120,000 120,000 120,028 59,989 60,003 59,998 12.24%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.40% 1.15% 3.83% 0.39% 0.86% 2.19% 3.25% -
ROE 1.71% 3.85% 13.09% 2.52% 5.13% 10.86% 22.71% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,379.27 1,083.20 1,066.57 1,792.09 3,229.25 2,588.26 3,327.63 -13.64%
EPS 5.47 12.40 40.88 6.98 27.87 56.79 108.23 -39.18%
DPS 6.00 6.00 6.00 6.00 0.00 12.00 12.00 -10.90%
NAPS 3.1999 3.2183 3.124 2.7631 5.4342 5.2301 4.7649 -6.41%
Adjusted Per Share Value based on latest NOSH - 119,864
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,379.88 1,083.69 1,067.05 1,793.32 1,615.06 1,294.79 1,664.51 -3.07%
EPS 5.47 12.41 40.90 6.98 13.94 28.41 54.14 -31.74%
DPS 6.00 6.00 6.00 6.00 0.00 6.00 6.00 0.00%
NAPS 3.2013 3.2197 3.1254 2.765 2.7178 2.6164 2.3834 5.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.92 1.83 1.76 2.07 3.75 3.49 2.71 -
P/RPS 0.14 0.17 0.17 0.12 0.12 0.13 0.08 9.77%
P/EPS 35.12 14.75 4.31 29.68 13.46 6.15 2.50 55.30%
EY 2.85 6.78 23.23 3.37 7.43 16.27 39.94 -35.58%
DY 3.13 3.28 3.41 2.90 0.00 3.44 4.43 -5.62%
P/NAPS 0.60 0.57 0.56 0.75 0.69 0.67 0.57 0.85%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 21/02/13 23/02/12 24/02/11 25/02/10 25/02/09 -
Price 1.81 1.92 1.63 2.00 3.58 3.99 2.79 -
P/RPS 0.13 0.18 0.15 0.11 0.11 0.15 0.08 8.42%
P/EPS 33.11 15.48 3.99 28.68 12.85 7.03 2.58 52.98%
EY 3.02 6.46 25.08 3.49 7.78 14.23 38.79 -34.64%
DY 3.31 3.13 3.68 3.00 0.00 3.01 4.30 -4.26%
P/NAPS 0.57 0.60 0.52 0.72 0.66 0.76 0.59 -0.57%

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