[METROD] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.95%
YoY- -30.36%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,206,467 1,749,775 2,061,256 1,800,921 1,650,494 2,113,279 2,067,450 -8.57%
PBT 7,657 41,897 33,940 36,675 37,524 46,633 42,664 -24.87%
Tax -2,827 12,635 -15,576 -9,532 1,453 13,388 -10,027 -19.00%
NP 4,830 54,532 18,364 27,143 38,977 60,021 32,637 -27.25%
-
NP to SH 4,830 54,532 18,364 27,143 38,977 60,021 32,637 -27.25%
-
Tax Rate 36.92% -30.16% 45.89% 25.99% -3.87% -28.71% 23.50% -
Total Cost 1,201,637 1,695,243 2,042,892 1,773,778 1,611,517 2,053,258 2,034,813 -8.39%
-
Net Worth 383,759 386,831 299,904 327,935 301,401 266,086 208,183 10.72%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,200 7,191 - 7,199 7,200 7,198 7,198 0.00%
Div Payout % 149.07% 13.19% - 26.52% 18.47% 11.99% 22.06% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 383,759 386,831 299,904 327,935 301,401 266,086 208,183 10.72%
NOSH 120,000 120,000 59,980 60,041 60,009 59,994 60,015 12.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.40% 3.12% 0.89% 1.51% 2.36% 2.84% 1.58% -
ROE 1.26% 14.10% 6.12% 8.28% 12.93% 22.56% 15.68% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,005.39 1,458.15 3,436.52 2,999.46 2,750.40 3,522.47 3,444.83 -18.54%
EPS 4.03 45.44 30.62 45.21 64.95 100.04 54.38 -35.16%
DPS 6.00 6.00 0.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 3.198 3.2236 5.00 5.4618 5.0226 4.4352 3.4688 -1.34%
Adjusted Per Share Value based on latest NOSH - 60,041
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,005.84 1,458.80 1,718.48 1,501.44 1,376.03 1,761.86 1,723.65 -8.57%
EPS 4.03 45.46 15.31 22.63 32.50 50.04 27.21 -27.24%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.1994 3.225 2.5003 2.734 2.5128 2.2184 1.7356 10.72%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.75 1.80 3.60 3.65 3.00 2.80 2.96 -
P/RPS 0.17 0.12 0.10 0.12 0.11 0.08 0.09 11.17%
P/EPS 43.48 3.96 11.76 8.07 4.62 2.80 5.44 41.35%
EY 2.30 25.25 8.50 12.39 21.65 35.73 18.37 -29.24%
DY 3.43 3.33 0.00 3.29 4.00 4.29 4.05 -2.72%
P/NAPS 0.55 0.56 0.72 0.67 0.60 0.63 0.85 -6.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 22/08/12 22/08/11 17/08/10 27/08/09 29/08/08 27/08/07 -
Price 1.75 1.90 3.70 3.64 3.40 2.71 3.00 -
P/RPS 0.17 0.13 0.11 0.12 0.12 0.08 0.09 11.17%
P/EPS 43.48 4.18 12.09 8.05 5.23 2.71 5.52 41.01%
EY 2.30 23.92 8.27 12.42 19.10 36.92 18.13 -29.09%
DY 3.43 3.16 0.00 3.30 3.53 4.43 4.00 -2.52%
P/NAPS 0.55 0.59 0.74 0.67 0.68 0.61 0.86 -7.17%

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