[METROD] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -38.36%
YoY- -35.06%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,749,775 2,061,256 1,800,921 1,650,494 2,113,279 2,067,450 1,629,062 1.19%
PBT 41,897 33,940 36,675 37,524 46,633 42,664 32,050 4.56%
Tax 12,635 -15,576 -9,532 1,453 13,388 -10,027 -8,726 -
NP 54,532 18,364 27,143 38,977 60,021 32,637 23,324 15.19%
-
NP to SH 54,532 18,364 27,143 38,977 60,021 32,637 23,324 15.19%
-
Tax Rate -30.16% 45.89% 25.99% -3.87% -28.71% 23.50% 27.23% -
Total Cost 1,695,243 2,042,892 1,773,778 1,611,517 2,053,258 2,034,813 1,605,738 0.90%
-
Net Worth 386,831 299,904 327,935 301,401 266,086 208,183 182,902 13.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,191 - 7,199 7,200 7,198 7,198 6,600 1.43%
Div Payout % 13.19% - 26.52% 18.47% 11.99% 22.06% 28.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 386,831 299,904 327,935 301,401 266,086 208,183 182,902 13.28%
NOSH 120,000 59,980 60,041 60,009 59,994 60,015 59,971 12.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.12% 0.89% 1.51% 2.36% 2.84% 1.58% 1.43% -
ROE 14.10% 6.12% 8.28% 12.93% 22.56% 15.68% 12.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,458.15 3,436.52 2,999.46 2,750.40 3,522.47 3,444.83 2,716.37 -9.84%
EPS 45.44 30.62 45.21 64.95 100.04 54.38 38.89 2.62%
DPS 6.00 0.00 12.00 12.00 12.00 12.00 11.00 -9.60%
NAPS 3.2236 5.00 5.4618 5.0226 4.4352 3.4688 3.0498 0.92%
Adjusted Per Share Value based on latest NOSH - 60,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,458.15 1,717.71 1,500.77 1,375.41 1,761.07 1,722.88 1,357.55 1.19%
EPS 45.44 15.30 22.62 32.48 50.02 27.20 19.44 15.18%
DPS 6.00 0.00 6.00 6.00 6.00 6.00 5.50 1.45%
NAPS 3.2236 2.4992 2.7328 2.5117 2.2174 1.7349 1.5242 13.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.80 3.60 3.65 3.00 2.80 2.96 2.36 -
P/RPS 0.12 0.10 0.12 0.11 0.08 0.09 0.09 4.90%
P/EPS 3.96 11.76 8.07 4.62 2.80 5.44 6.07 -6.86%
EY 25.25 8.50 12.39 21.65 35.73 18.37 16.48 7.36%
DY 3.33 0.00 3.29 4.00 4.29 4.05 4.66 -5.44%
P/NAPS 0.56 0.72 0.67 0.60 0.63 0.85 0.77 -5.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 18/08/06 -
Price 1.90 3.70 3.64 3.40 2.71 3.00 2.25 -
P/RPS 0.13 0.11 0.12 0.12 0.08 0.09 0.08 8.42%
P/EPS 4.18 12.09 8.05 5.23 2.71 5.52 5.79 -5.28%
EY 23.92 8.27 12.42 19.10 36.92 18.13 17.29 5.55%
DY 3.16 0.00 3.30 3.53 4.43 4.00 4.89 -7.01%
P/NAPS 0.59 0.74 0.67 0.68 0.61 0.86 0.74 -3.70%

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