[METROD] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -37.06%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,580,813 1,782,497 1,733,404 1,655,118 1,299,845 1,279,885 2,151,015 3.07%
PBT 21,749 8,666 34,385 13,135 18,010 51,636 1,142 63.34%
Tax -2,418 -2,843 -3,738 -6,575 -3,125 -2,577 7,228 -
NP 19,331 5,823 30,647 6,560 14,885 49,059 8,370 14.95%
-
NP to SH 23,066 12,748 26,754 6,560 14,885 49,059 8,370 18.38%
-
Tax Rate 11.12% 32.81% 10.87% 50.06% 17.35% 4.99% -632.92% -
Total Cost 2,561,482 1,776,674 1,702,757 1,648,558 1,284,960 1,230,826 2,142,645 3.01%
-
Net Worth 426,059 497,255 496,295 383,987 386,196 374,880 331,650 4.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,201 -0.00%
Div Payout % 31.21% 56.48% 26.91% 109.76% 48.37% 14.68% 86.04% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 426,059 497,255 496,295 383,987 386,196 374,880 331,650 4.25%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,028 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.75% 0.33% 1.77% 0.40% 1.15% 3.83% 0.39% -
ROE 5.41% 2.56% 5.39% 1.71% 3.85% 13.09% 2.52% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,150.68 1,485.41 1,444.50 1,379.27 1,083.20 1,066.57 1,792.09 3.08%
EPS 19.22 10.62 22.30 5.47 12.40 40.88 6.98 18.37%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.5505 4.1438 4.1358 3.1999 3.2183 3.124 2.7631 4.26%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,151.64 1,486.08 1,445.15 1,379.88 1,083.69 1,067.05 1,793.32 3.07%
EPS 19.23 10.63 22.30 5.47 12.41 40.90 6.98 18.38%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.5521 4.1457 4.1377 3.2013 3.2197 3.1254 2.765 4.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.75 1.68 1.89 1.92 1.83 1.76 2.07 -
P/RPS 0.08 0.11 0.13 0.14 0.17 0.17 0.12 -6.52%
P/EPS 9.10 15.81 8.48 35.12 14.75 4.31 29.68 -17.86%
EY 10.98 6.32 11.80 2.85 6.78 23.23 3.37 21.73%
DY 3.43 3.57 3.17 3.13 3.28 3.41 2.90 2.83%
P/NAPS 0.49 0.41 0.46 0.60 0.57 0.56 0.75 -6.84%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 28/02/14 21/02/13 23/02/12 -
Price 1.68 1.73 1.68 1.81 1.92 1.63 2.00 -
P/RPS 0.08 0.12 0.12 0.13 0.18 0.15 0.11 -5.16%
P/EPS 8.74 16.28 7.54 33.11 15.48 3.99 28.68 -17.95%
EY 11.44 6.14 13.27 3.02 6.46 25.08 3.49 21.85%
DY 3.57 3.47 3.57 3.31 3.13 3.68 3.00 2.93%
P/NAPS 0.47 0.42 0.41 0.57 0.60 0.52 0.72 -6.85%

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