[METROD] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 604.06%
YoY- -60.55%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,509,264 1,897,892 2,912,339 2,867,495 2,580,813 1,782,497 1,733,404 12.46%
PBT 10,395 -8,417 4,918 8,557 21,749 8,666 34,385 -18.06%
Tax 32 -4,178 -2,798 -2,364 -2,418 -2,843 -3,738 -
NP 10,427 -12,595 2,120 6,193 19,331 5,823 30,647 -16.43%
-
NP to SH 8,639 -3,201 5,520 9,100 23,066 12,748 26,754 -17.15%
-
Tax Rate -0.31% - 56.89% 27.63% 11.12% 32.81% 10.87% -
Total Cost 3,498,837 1,910,487 2,910,219 2,861,302 2,561,482 1,776,674 1,702,757 12.74%
-
Net Worth 407,088 404,160 416,340 422,351 426,059 497,255 496,295 -3.24%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,200 7,200 0.00%
Div Payout % 83.34% 0.00% 130.43% 79.12% 31.21% 56.48% 26.91% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 407,088 404,160 416,340 422,351 426,059 497,255 496,295 -3.24%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 0.30% -0.66% 0.07% 0.22% 0.75% 0.33% 1.77% -
ROE 2.12% -0.79% 1.33% 2.15% 5.41% 2.56% 5.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,924.39 1,581.58 2,426.95 2,389.58 2,150.68 1,485.41 1,444.50 12.46%
EPS 7.20 -2.67 4.60 7.58 19.22 10.62 22.30 -17.15%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.3924 3.368 3.4695 3.5196 3.5505 4.1438 4.1358 -3.24%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,924.39 1,581.58 2,426.95 2,389.58 2,150.68 1,485.41 1,444.50 12.46%
EPS 7.20 -2.67 4.60 7.58 19.22 10.62 22.30 -17.15%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.3924 3.368 3.4695 3.5196 3.5505 4.1438 4.1358 -3.24%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.35 1.35 1.40 1.54 1.75 1.68 1.89 -
P/RPS 0.05 0.09 0.06 0.06 0.08 0.11 0.13 -14.70%
P/EPS 18.75 -50.61 30.43 20.31 9.10 15.81 8.48 14.12%
EY 5.33 -1.98 3.29 4.92 10.98 6.32 11.80 -12.39%
DY 4.44 4.44 4.29 3.90 3.43 3.57 3.17 5.77%
P/NAPS 0.40 0.40 0.40 0.44 0.49 0.41 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/03/21 28/02/20 26/02/19 27/02/18 28/02/17 29/02/16 -
Price 1.30 1.45 1.40 1.70 1.68 1.73 1.68 -
P/RPS 0.04 0.09 0.06 0.07 0.08 0.12 0.12 -16.71%
P/EPS 18.06 -54.36 30.43 22.42 8.74 16.28 7.54 15.65%
EY 5.54 -1.84 3.29 4.46 11.44 6.14 13.27 -13.53%
DY 4.62 4.14 4.29 3.53 3.57 3.47 3.57 4.38%
P/NAPS 0.38 0.43 0.40 0.48 0.47 0.42 0.41 -1.25%

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