[METROD] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 48.61%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 455,929 381,014 356,306 303,367 494,038 478,893 407,332 1.89%
PBT 10,815 1,737 2,948 -1,077 -19,470 14,717 15,141 -5.45%
Tax -726 -2,994 -563 6 15,862 1,420 241 -
NP 10,089 -1,257 2,385 -1,071 -3,608 16,137 15,382 -6.78%
-
NP to SH 6,196 -1,257 2,385 -1,071 -3,608 16,137 15,382 -14.05%
-
Tax Rate 6.71% 172.37% 19.10% - - -9.65% -1.59% -
Total Cost 445,840 382,271 353,921 304,438 497,646 462,756 391,950 2.16%
-
Net Worth 496,295 383,987 386,196 374,880 331,197 325,991 313,765 7.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,200 7,200 7,200 7,200 7,191 - 7,199 0.00%
Div Payout % 116.20% 0.00% 301.89% 0.00% 0.00% - 46.80% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 496,295 383,987 386,196 374,880 331,197 325,991 313,765 7.93%
NOSH 120,000 120,000 120,000 120,000 119,864 59,988 59,992 12.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.21% -0.33% 0.67% -0.35% -0.73% 3.37% 3.78% -
ROE 1.25% -0.33% 0.62% -0.29% -1.09% 4.95% 4.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 379.94 317.51 296.92 252.81 412.16 798.30 678.97 -9.21%
EPS 5.16 -1.05 1.99 -0.89 -3.01 26.90 25.64 -23.43%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 12.00 -10.90%
NAPS 4.1358 3.1999 3.2183 3.124 2.7631 5.4342 5.2301 -3.83%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 380.11 317.65 297.05 252.92 411.88 399.26 339.60 1.89%
EPS 5.17 -1.05 1.99 -0.89 -3.01 13.45 12.82 -14.03%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 4.1377 3.2013 3.2197 3.1254 2.7612 2.7178 2.6159 7.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.89 1.92 1.83 1.76 2.07 3.75 3.49 -
P/RPS 0.50 0.60 0.62 0.70 0.50 0.47 0.51 -0.32%
P/EPS 36.60 -183.29 92.08 -197.20 -68.77 13.94 13.61 17.91%
EY 2.73 -0.55 1.09 -0.51 -1.45 7.17 7.35 -15.20%
DY 3.17 3.13 3.28 3.41 2.90 0.00 3.44 -1.35%
P/NAPS 0.46 0.60 0.57 0.56 0.75 0.69 0.67 -6.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 21/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.68 1.81 1.92 1.63 2.00 3.58 3.99 -
P/RPS 0.44 0.57 0.65 0.64 0.49 0.45 0.59 -4.76%
P/EPS 32.54 -172.79 96.60 -182.63 -66.44 13.31 15.56 13.07%
EY 3.07 -0.58 1.04 -0.55 -1.51 7.51 6.43 -11.58%
DY 3.57 3.31 3.13 3.68 3.00 0.00 3.01 2.88%
P/NAPS 0.41 0.57 0.60 0.52 0.72 0.66 0.76 -9.77%

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