[METROD] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 174.98%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,312,860 3,609,088 4,653,740 2,964,724 2,068,960 2,657,100 2,686,420 12.02%
PBT 25,600 22,612 31,228 10,760 -23,968 24,148 33,036 -4.15%
Tax -1,092 -2,336 -2,040 1,800 4,532 -1,528 -2,040 -9.88%
NP 24,508 20,276 29,188 12,560 -19,436 22,620 30,996 -3.83%
-
NP to SH 11,568 376 16,352 2,400 -25,940 15,024 22,928 -10.76%
-
Tax Rate 4.27% 10.33% 6.53% -16.73% - 6.33% 6.18% -
Total Cost 5,288,352 3,588,812 4,624,552 2,952,164 2,088,396 2,634,480 2,655,424 12.15%
-
Net Worth 554,399 413,220 409,872 406,476 409,439 426,012 426,264 4.47%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 554,399 413,220 409,872 406,476 409,439 426,012 426,264 4.47%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.46% 0.56% 0.63% 0.42% -0.94% 0.85% 1.15% -
ROE 2.09% 0.09% 3.99% 0.59% -6.34% 3.53% 5.38% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4,427.38 3,007.57 3,878.12 2,470.60 1,724.13 2,214.25 2,238.68 12.02%
EPS 9.64 0.32 13.64 2.00 -21.60 12.52 19.12 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 3.4435 3.4156 3.3873 3.412 3.5501 3.5522 4.47%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4,427.38 3,007.57 3,878.12 2,470.60 1,724.13 2,214.25 2,238.68 12.02%
EPS 9.64 0.32 13.64 2.00 -21.60 12.52 19.12 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 3.4435 3.4156 3.3873 3.412 3.5501 3.5522 4.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.30 1.25 1.38 1.45 1.08 1.70 1.65 -
P/RPS 0.03 0.04 0.04 0.06 0.06 0.08 0.07 -13.15%
P/EPS 13.49 398.94 10.13 72.50 -5.00 13.58 8.64 7.70%
EY 7.42 0.25 9.87 1.38 -20.02 7.36 11.58 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.40 0.43 0.32 0.48 0.46 -7.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 24/05/21 26/06/20 28/05/19 22/05/18 -
Price 1.48 1.30 1.34 1.52 1.37 1.76 1.75 -
P/RPS 0.03 0.04 0.03 0.06 0.08 0.08 0.08 -15.06%
P/EPS 15.35 414.89 9.83 76.00 -6.34 14.06 9.16 8.97%
EY 6.51 0.24 10.17 1.32 -15.78 7.11 10.92 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.39 0.45 0.40 0.50 0.49 -6.84%

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