[METROD] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 82.28%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,279,885 2,151,015 1,937,201 1,553,049 1,996,514 2,018,780 1,999,788 -7.16%
PBT 51,636 1,142 33,409 39,875 41,698 44,814 40,989 3.91%
Tax -2,577 7,228 -16,690 -5,799 23,238 -8,300 -9,966 -20.16%
NP 49,059 8,370 16,719 34,076 64,936 36,514 31,023 7.93%
-
NP to SH 49,059 8,370 16,719 34,076 64,936 36,514 31,023 7.93%
-
Tax Rate 4.99% -632.92% 49.96% 14.54% -55.73% 18.52% 24.31% -
Total Cost 1,230,826 2,142,645 1,920,482 1,518,973 1,931,578 1,982,266 1,968,765 -7.52%
-
Net Worth 374,880 331,650 325,993 313,824 285,885 225,803 194,117 11.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,200 7,201 - 7,200 7,199 7,199 7,199 0.00%
Div Payout % 14.68% 86.04% - 21.13% 11.09% 19.72% 23.21% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 374,880 331,650 325,993 313,824 285,885 225,803 194,117 11.58%
NOSH 120,000 120,028 59,989 60,003 59,998 59,996 59,994 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.83% 0.39% 0.86% 2.19% 3.25% 1.81% 1.55% -
ROE 13.09% 2.52% 5.13% 10.86% 22.71% 16.17% 15.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,066.57 1,792.09 3,229.25 2,588.26 3,327.63 3,364.82 3,333.30 -17.28%
EPS 40.88 6.98 27.87 56.79 108.23 60.86 51.71 -3.83%
DPS 6.00 6.00 0.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 3.124 2.7631 5.4342 5.2301 4.7649 3.7636 3.2356 -0.58%
Adjusted Per Share Value based on latest NOSH - 59,992
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,066.57 1,792.51 1,614.33 1,294.21 1,663.76 1,682.32 1,666.49 -7.16%
EPS 40.88 6.98 13.93 28.40 54.11 30.43 25.85 7.93%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.124 2.7638 2.7166 2.6152 2.3824 1.8817 1.6176 11.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.76 2.07 3.75 3.49 2.71 3.02 2.79 -
P/RPS 0.17 0.12 0.12 0.13 0.08 0.09 0.08 13.37%
P/EPS 4.31 29.68 13.46 6.15 2.50 4.96 5.40 -3.68%
EY 23.23 3.37 7.43 16.27 39.94 20.15 18.53 3.83%
DY 3.41 2.90 0.00 3.44 4.43 3.97 4.30 -3.78%
P/NAPS 0.56 0.75 0.69 0.67 0.57 0.80 0.86 -6.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 25/02/09 28/02/08 21/02/07 -
Price 1.63 2.00 3.58 3.99 2.79 2.88 2.80 -
P/RPS 0.15 0.11 0.11 0.15 0.08 0.09 0.08 11.03%
P/EPS 3.99 28.68 12.85 7.03 2.58 4.73 5.41 -4.94%
EY 25.08 3.49 7.78 14.23 38.79 21.13 18.47 5.22%
DY 3.68 3.00 0.00 3.01 4.30 4.17 4.29 -2.52%
P/NAPS 0.52 0.72 0.66 0.76 0.59 0.77 0.87 -8.21%

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