[METROD] YoY 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- 109.48%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 303,367 494,038 478,893 407,332 400,531 490,564 537,614 -9.08%
PBT -1,077 -19,470 14,717 15,141 11,029 14,364 14,118 -
Tax 6 15,862 1,420 241 8,881 -1,611 -3,362 -
NP -1,071 -3,608 16,137 15,382 19,910 12,753 10,756 -
-
NP to SH -1,071 -3,608 16,137 15,382 19,910 12,753 10,756 -
-
Tax Rate - - -9.65% -1.59% -80.52% 11.22% 23.81% -
Total Cost 304,438 497,646 462,756 391,950 380,621 477,811 526,858 -8.72%
-
Net Worth 374,880 331,197 325,991 313,765 285,922 225,762 194,099 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 7,191 - 7,199 7,200 7,198 7,198 0.00%
Div Payout % 0.00% 0.00% - 46.80% 36.17% 56.44% 66.93% -
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 374,880 331,197 325,991 313,765 285,922 225,762 194,099 11.58%
NOSH 120,000 119,864 59,988 59,992 60,006 59,985 59,988 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 -0.35% -0.73% 3.37% 3.78% 4.97% 2.60% 2.00% -
ROE -0.29% -1.09% 4.95% 4.90% 6.96% 5.65% 5.54% -
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 252.81 412.16 798.30 678.97 667.48 817.80 896.19 -19.00%
EPS -0.89 -3.01 26.90 25.64 33.18 21.26 17.93 -
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 252.92 411.88 399.26 339.60 333.93 408.99 448.21 -9.08%
EPS -0.89 -3.01 13.45 12.82 16.60 10.63 8.97 -
DPS 6.00 6.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.1254 2.7612 2.7178 2.6159 2.3838 1.8822 1.6182 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 0.70 0.50 0.47 0.51 0.41 0.37 0.31 14.52%
P/EPS -197.20 -68.77 13.94 13.61 8.17 14.21 15.56 -
EY -0.51 -1.45 7.17 7.35 12.24 7.04 6.43 -
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 0.64 0.49 0.45 0.59 0.42 0.35 0.31 12.82%
P/EPS -182.63 -66.44 13.31 15.56 8.41 13.55 15.62 -
EY -0.55 -1.51 7.51 6.43 11.89 7.38 6.40 -
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