[METROD] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.75%
YoY- -4.83%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 274,103 553,322 478,708 413,989 518,235 544,967 546,587 -10.85%
PBT -698 7,956 6,556 9,398 11,159 12,759 10,855 -
Tax -1,386 -2,030 -10,392 -2,055 -3,443 -2,801 -2,777 -10.92%
NP -2,084 5,926 -3,836 7,343 7,716 9,958 8,078 -
-
NP to SH -2,084 5,926 -3,836 7,343 7,716 9,958 8,078 -
-
Tax Rate - 25.52% 158.51% 21.87% 30.85% 21.95% 25.58% -
Total Cost 276,187 547,396 482,544 406,646 510,519 535,009 538,509 -10.52%
-
Net Worth 377,123 331,800 310,571 297,625 271,452 212,585 184,977 12.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 377,123 331,800 310,571 297,625 271,452 212,585 184,977 12.59%
NOSH 120,000 119,939 60,031 59,991 60,000 59,987 60,014 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.76% 1.07% -0.80% 1.77% 1.49% 1.83% 1.48% -
ROE -0.55% 1.79% -1.24% 2.47% 2.84% 4.68% 4.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 228.42 461.33 797.43 690.08 863.73 908.46 910.75 -20.57%
EPS -1.74 4.94 -6.39 12.24 12.86 16.60 13.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1427 2.7664 5.1735 4.9611 4.5242 3.5438 3.0822 0.32%
Adjusted Per Share Value based on latest NOSH - 59,991
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 228.42 461.10 398.92 344.99 431.86 454.14 455.49 -10.85%
EPS -1.74 4.94 -3.20 6.12 6.43 8.30 6.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1427 2.765 2.5881 2.4802 2.2621 1.7715 1.5415 12.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.78 1.75 3.84 3.45 2.86 3.00 2.39 -
P/RPS 0.78 0.38 0.48 0.50 0.33 0.33 0.26 20.07%
P/EPS -102.50 35.42 -60.09 28.19 22.24 18.07 17.76 -
EY -0.98 2.82 -1.66 3.55 4.50 5.53 5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.74 0.70 0.63 0.85 0.78 -5.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 22/11/11 24/11/10 09/11/09 12/11/08 15/11/07 28/11/06 -
Price 1.80 1.95 3.55 3.49 2.87 3.02 2.55 -
P/RPS 0.79 0.42 0.45 0.51 0.33 0.33 0.28 18.85%
P/EPS -103.65 39.47 -55.56 28.51 22.32 18.19 18.95 -
EY -0.96 2.53 -1.80 3.51 4.48 5.50 5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.69 0.70 0.63 0.85 0.83 -6.06%

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