[METROD] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.08%
YoY- -69.66%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,782,497 1,733,404 1,655,118 1,299,845 1,279,885 2,151,015 1,937,201 -1.37%
PBT 8,666 34,385 13,135 18,010 51,636 1,142 33,409 -20.12%
Tax -2,843 -3,738 -6,575 -3,125 -2,577 7,228 -16,690 -25.52%
NP 5,823 30,647 6,560 14,885 49,059 8,370 16,719 -16.10%
-
NP to SH 12,748 26,754 6,560 14,885 49,059 8,370 16,719 -4.41%
-
Tax Rate 32.81% 10.87% 50.06% 17.35% 4.99% -632.92% 49.96% -
Total Cost 1,776,674 1,702,757 1,648,558 1,284,960 1,230,826 2,142,645 1,920,482 -1.28%
-
Net Worth 497,255 496,295 383,987 386,196 374,880 331,650 325,993 7.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,200 7,200 7,200 7,200 7,200 7,201 - -
Div Payout % 56.48% 26.91% 109.76% 48.37% 14.68% 86.04% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 497,255 496,295 383,987 386,196 374,880 331,650 325,993 7.28%
NOSH 120,000 120,000 120,000 120,000 120,000 120,028 59,989 12.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.33% 1.77% 0.40% 1.15% 3.83% 0.39% 0.86% -
ROE 2.56% 5.39% 1.71% 3.85% 13.09% 2.52% 5.13% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,485.41 1,444.50 1,379.27 1,083.20 1,066.57 1,792.09 3,229.25 -12.12%
EPS 10.62 22.30 5.47 12.40 40.88 6.98 27.87 -14.84%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 4.1438 4.1358 3.1999 3.2183 3.124 2.7631 5.4342 -4.41%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,486.08 1,445.15 1,379.88 1,083.69 1,067.05 1,793.32 1,615.06 -1.37%
EPS 10.63 22.30 5.47 12.41 40.90 6.98 13.94 -4.41%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 4.1457 4.1377 3.2013 3.2197 3.1254 2.765 2.7178 7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.68 1.89 1.92 1.83 1.76 2.07 3.75 -
P/RPS 0.11 0.13 0.14 0.17 0.17 0.12 0.12 -1.43%
P/EPS 15.81 8.48 35.12 14.75 4.31 29.68 13.46 2.71%
EY 6.32 11.80 2.85 6.78 23.23 3.37 7.43 -2.65%
DY 3.57 3.17 3.13 3.28 3.41 2.90 0.00 -
P/NAPS 0.41 0.46 0.60 0.57 0.56 0.75 0.69 -8.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 21/02/13 23/02/12 24/02/11 -
Price 1.73 1.68 1.81 1.92 1.63 2.00 3.58 -
P/RPS 0.12 0.12 0.13 0.18 0.15 0.11 0.11 1.45%
P/EPS 16.28 7.54 33.11 15.48 3.99 28.68 12.85 4.01%
EY 6.14 13.27 3.02 6.46 25.08 3.49 7.78 -3.86%
DY 3.47 3.57 3.31 3.13 3.68 3.00 0.00 -
P/NAPS 0.42 0.41 0.57 0.60 0.52 0.72 0.66 -7.24%

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