[METROD] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.6%
YoY- 486.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,733,404 1,655,118 1,299,845 1,279,885 2,151,015 1,937,201 1,553,049 1.84%
PBT 34,385 13,135 18,010 51,636 1,142 33,409 39,875 -2.43%
Tax -3,738 -6,575 -3,125 -2,577 7,228 -16,690 -5,799 -7.05%
NP 30,647 6,560 14,885 49,059 8,370 16,719 34,076 -1.75%
-
NP to SH 26,754 6,560 14,885 49,059 8,370 16,719 34,076 -3.94%
-
Tax Rate 10.87% 50.06% 17.35% 4.99% -632.92% 49.96% 14.54% -
Total Cost 1,702,757 1,648,558 1,284,960 1,230,826 2,142,645 1,920,482 1,518,973 1.92%
-
Net Worth 496,295 383,987 386,196 374,880 331,650 325,993 313,824 7.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,200 7,200 7,200 7,200 7,201 - 7,200 0.00%
Div Payout % 26.91% 109.76% 48.37% 14.68% 86.04% - 21.13% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 496,295 383,987 386,196 374,880 331,650 325,993 313,824 7.93%
NOSH 120,000 120,000 120,000 120,000 120,028 59,989 60,003 12.23%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.77% 0.40% 1.15% 3.83% 0.39% 0.86% 2.19% -
ROE 5.39% 1.71% 3.85% 13.09% 2.52% 5.13% 10.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,444.50 1,379.27 1,083.20 1,066.57 1,792.09 3,229.25 2,588.26 -9.25%
EPS 22.30 5.47 12.40 40.88 6.98 27.87 56.79 -14.42%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 12.00 -10.90%
NAPS 4.1358 3.1999 3.2183 3.124 2.7631 5.4342 5.2301 -3.83%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,445.15 1,379.88 1,083.69 1,067.05 1,793.32 1,615.06 1,294.79 1.84%
EPS 22.30 5.47 12.41 40.90 6.98 13.94 28.41 -3.95%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 4.1377 3.2013 3.2197 3.1254 2.765 2.7178 2.6164 7.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.89 1.92 1.83 1.76 2.07 3.75 3.49 -
P/RPS 0.13 0.14 0.17 0.17 0.12 0.12 0.13 0.00%
P/EPS 8.48 35.12 14.75 4.31 29.68 13.46 6.15 5.49%
EY 11.80 2.85 6.78 23.23 3.37 7.43 16.27 -5.21%
DY 3.17 3.13 3.28 3.41 2.90 0.00 3.44 -1.35%
P/NAPS 0.46 0.60 0.57 0.56 0.75 0.69 0.67 -6.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.68 1.81 1.92 1.63 2.00 3.58 3.99 -
P/RPS 0.12 0.13 0.18 0.15 0.11 0.11 0.15 -3.64%
P/EPS 7.54 33.11 15.48 3.99 28.68 12.85 7.03 1.17%
EY 13.27 3.02 6.46 25.08 3.49 7.78 14.23 -1.15%
DY 3.57 3.31 3.13 3.68 3.00 0.00 3.01 2.88%
P/NAPS 0.41 0.57 0.60 0.52 0.72 0.66 0.76 -9.77%

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