[METROD] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 434.45%
YoY- 1628.8%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,686,420 2,224,408 1,808,304 1,596,984 1,613,892 1,150,068 1,651,840 8.43%
PBT 33,036 29,944 28,368 39,232 6,524 13,180 204,412 -26.18%
Tax -2,040 -6,112 -2,460 -4,172 -4,496 -3,116 -7,680 -19.81%
NP 30,996 23,832 25,908 35,060 2,028 10,064 196,732 -26.49%
-
NP to SH 22,928 20,440 24,748 35,060 2,028 10,064 196,732 -30.09%
-
Tax Rate 6.18% 20.41% 8.67% 10.63% 68.91% 23.64% 3.76% -
Total Cost 2,655,424 2,200,576 1,782,396 1,561,924 1,611,864 1,140,004 1,455,108 10.54%
-
Net Worth 426,264 509,040 486,072 391,931 386,484 376,776 385,487 1.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 426,264 509,040 486,072 391,931 386,484 376,776 385,487 1.68%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.15% 1.07% 1.43% 2.20% 0.13% 0.88% 11.91% -
ROE 5.38% 4.02% 5.09% 8.95% 0.52% 2.67% 51.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2,238.68 1,853.67 1,506.92 1,330.82 1,344.91 958.39 1,376.53 8.43%
EPS 19.12 17.04 20.64 29.20 1.68 8.40 163.96 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 3.2124 1.68%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2,238.68 1,853.67 1,506.92 1,330.82 1,344.91 958.39 1,376.53 8.43%
EPS 19.12 17.04 20.64 29.20 1.68 8.40 163.96 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 3.2124 1.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.65 1.75 1.67 1.80 1.90 1.80 2.00 -
P/RPS 0.07 0.09 0.11 0.14 0.14 0.19 0.15 -11.92%
P/EPS 8.64 10.27 8.10 6.16 112.43 21.46 1.22 38.55%
EY 11.58 9.73 12.35 16.23 0.89 4.66 81.97 -27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.55 0.59 0.57 0.62 -4.85%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 31/05/17 26/05/16 29/05/15 29/05/14 23/05/13 24/05/12 -
Price 1.75 1.77 1.85 1.80 2.00 1.79 1.90 -
P/RPS 0.08 0.10 0.12 0.14 0.15 0.19 0.14 -8.90%
P/EPS 9.16 10.39 8.97 6.16 118.34 21.34 1.16 41.09%
EY 10.92 9.62 11.15 16.23 0.85 4.69 86.29 -29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.46 0.55 0.62 0.57 0.59 -3.04%

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