[METROD] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.92%
YoY- -91.14%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,804,047 1,675,119 1,488,557 1,206,467 1,749,775 2,061,256 1,800,921 0.02%
PBT 23,011 23,494 12,276 7,657 41,897 33,940 36,675 -7.46%
Tax -3,098 -6,656 -3,592 -2,827 12,635 -15,576 -9,532 -17.06%
NP 19,913 16,838 8,684 4,830 54,532 18,364 27,143 -5.02%
-
NP to SH 19,685 16,838 8,684 4,830 54,532 18,364 27,143 -5.20%
-
Tax Rate 13.46% 28.33% 29.26% 36.92% -30.16% 45.89% 25.99% -
Total Cost 1,784,134 1,658,281 1,479,873 1,201,637 1,695,243 2,042,892 1,773,778 0.09%
-
Net Worth 483,504 396,143 386,999 383,759 386,831 299,904 327,935 6.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,200 7,200 7,200 7,200 7,191 - 7,199 0.00%
Div Payout % 36.58% 42.76% 82.91% 149.07% 13.19% - 26.52% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,504 396,143 386,999 383,759 386,831 299,904 327,935 6.67%
NOSH 120,000 120,000 120,000 120,000 120,000 59,980 60,041 12.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.10% 1.01% 0.58% 0.40% 3.12% 0.89% 1.51% -
ROE 4.07% 4.25% 2.24% 1.26% 14.10% 6.12% 8.28% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,503.37 1,395.93 1,240.46 1,005.39 1,458.15 3,436.52 2,999.46 -10.86%
EPS 16.40 14.03 7.24 4.03 45.44 30.62 45.21 -15.53%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 12.00 -10.90%
NAPS 4.0292 3.3012 3.225 3.198 3.2236 5.00 5.4618 -4.93%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,503.37 1,395.93 1,240.46 1,005.39 1,458.15 1,717.71 1,500.77 0.02%
EPS 16.40 14.03 7.24 4.03 45.44 15.30 22.62 -5.21%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 4.0292 3.3012 3.225 3.198 3.2236 2.4992 2.7328 6.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.80 1.95 2.00 1.75 1.80 3.60 3.65 -
P/RPS 0.12 0.14 0.16 0.17 0.12 0.10 0.12 0.00%
P/EPS 10.97 13.90 27.64 43.48 3.96 11.76 8.07 5.24%
EY 9.11 7.20 3.62 2.30 25.25 8.50 12.39 -4.99%
DY 3.33 3.08 3.00 3.43 3.33 0.00 3.29 0.20%
P/NAPS 0.45 0.59 0.62 0.55 0.56 0.72 0.67 -6.41%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 29/08/14 29/08/13 22/08/12 22/08/11 17/08/10 -
Price 1.73 1.78 2.10 1.75 1.90 3.70 3.64 -
P/RPS 0.12 0.13 0.17 0.17 0.13 0.11 0.12 0.00%
P/EPS 10.55 12.69 29.02 43.48 4.18 12.09 8.05 4.60%
EY 9.48 7.88 3.45 2.30 23.92 8.27 12.42 -4.39%
DY 3.47 3.37 2.86 3.43 3.16 0.00 3.30 0.83%
P/NAPS 0.43 0.54 0.65 0.55 0.59 0.74 0.67 -7.11%

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