[METROD] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.16%
YoY- 761.19%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 837,710 817,709 628,997 702,415 1,103,655 979,600 731,728 2.27%
PBT 14,057 3,698 9,432 53,411 12,667 12,136 15,336 -1.44%
Tax -1,995 -1,914 -1,447 -1,197 -6,604 -7,718 -3,985 -10.88%
NP 12,062 1,784 7,985 52,214 6,063 4,418 11,351 1.01%
-
NP to SH 12,062 1,784 7,895 52,214 6,063 4,418 11,351 1.01%
-
Tax Rate 14.19% 51.76% 15.34% 2.24% 52.14% 63.60% 25.98% -
Total Cost 825,648 815,925 621,012 650,201 1,097,592 975,182 720,377 2.29%
-
Net Worth 396,143 386,999 383,759 386,831 300,049 327,856 301,329 4.66%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 396,143 386,999 383,759 386,831 300,049 327,856 301,329 4.66%
NOSH 120,000 120,000 120,000 120,000 60,009 60,027 59,994 12.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.44% 0.22% 1.27% 7.43% 0.55% 0.45% 1.55% -
ROE 3.04% 0.46% 2.06% 13.50% 2.02% 1.35% 3.77% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 698.09 681.42 524.16 585.35 1,839.12 1,631.93 1,219.65 -8.87%
EPS 10.05 1.49 6.65 43.51 5.05 7.36 18.92 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3012 3.225 3.198 3.2236 5.00 5.4618 5.0226 -6.75%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 698.40 681.73 524.40 585.61 920.12 816.70 610.05 2.27%
EPS 10.06 1.49 6.58 43.53 5.05 3.68 9.46 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3027 3.2264 3.1994 3.225 2.5015 2.7334 2.5122 4.66%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.95 2.00 1.75 1.80 3.60 3.65 3.00 -
P/RPS 0.28 0.29 0.33 0.31 0.20 0.22 0.25 1.90%
P/EPS 19.40 134.53 26.60 4.14 35.63 49.59 15.86 3.41%
EY 5.15 0.74 3.76 24.17 2.81 2.02 6.31 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.55 0.56 0.72 0.67 0.60 -0.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 29/08/13 22/08/12 22/08/11 17/08/10 27/08/09 -
Price 1.78 2.10 1.75 1.90 3.70 3.64 3.40 -
P/RPS 0.25 0.31 0.33 0.32 0.20 0.22 0.28 -1.87%
P/EPS 17.71 141.26 26.60 4.37 36.62 49.46 17.97 -0.24%
EY 5.65 0.71 3.76 22.90 2.73 2.02 5.56 0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.55 0.59 0.74 0.67 0.68 -3.76%

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