[METROD] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 137.47%
YoY- -69.58%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 702,415 1,103,655 979,600 731,728 1,077,748 983,249 915,587 -4.31%
PBT 53,411 12,667 12,136 15,336 19,510 17,691 16,016 22.20%
Tax -1,197 -6,604 -7,718 -3,985 17,800 -3,888 -3,827 -17.59%
NP 52,214 6,063 4,418 11,351 37,310 13,803 12,189 27.41%
-
NP to SH 52,214 6,063 4,418 11,351 37,310 13,803 12,189 27.41%
-
Tax Rate 2.24% 52.14% 63.60% 25.98% -91.24% 21.98% 23.89% -
Total Cost 650,201 1,097,592 975,182 720,377 1,040,438 969,446 903,398 -5.32%
-
Net Worth 386,831 300,049 327,856 301,329 266,126 208,082 182,942 13.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,831 300,049 327,856 301,329 266,126 208,082 182,942 13.27%
NOSH 120,000 60,009 60,027 59,994 60,003 59,986 59,985 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.43% 0.55% 0.45% 1.55% 3.46% 1.40% 1.33% -
ROE 13.50% 2.02% 1.35% 3.77% 14.02% 6.63% 6.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 585.35 1,839.12 1,631.93 1,219.65 1,796.15 1,639.10 1,526.35 -14.75%
EPS 43.51 5.05 7.36 18.92 62.18 23.01 20.32 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 5.00 5.4618 5.0226 4.4352 3.4688 3.0498 0.92%
Adjusted Per Share Value based on latest NOSH - 60,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 585.35 919.71 816.33 609.77 898.12 819.37 762.99 -4.31%
EPS 43.51 5.05 3.68 9.46 31.09 11.50 10.16 27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 2.5004 2.7321 2.5111 2.2177 1.734 1.5245 13.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.80 3.60 3.65 3.00 2.80 2.96 2.36 -
P/RPS 0.31 0.20 0.22 0.25 0.16 0.18 0.15 12.84%
P/EPS 4.14 35.63 49.59 15.86 4.50 12.86 11.61 -15.77%
EY 24.17 2.81 2.02 6.31 22.21 7.77 8.61 18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.67 0.60 0.63 0.85 0.77 -5.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 18/08/06 -
Price 1.90 3.70 3.64 3.40 2.71 3.00 2.25 -
P/RPS 0.32 0.20 0.22 0.28 0.15 0.18 0.15 13.44%
P/EPS 4.37 36.62 49.46 17.97 4.36 13.04 11.07 -14.33%
EY 22.90 2.73 2.02 5.56 22.94 7.67 9.03 16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.67 0.68 0.61 0.86 0.74 -3.70%

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