[METROD] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 195.6%
YoY- 192.05%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 5,096,213 3,843,575 4,274,538 2,647,953 2,291,146 2,904,892 2,802,937 10.46%
PBT 3,035 21,842 28,379 4,544 -17,808 4,712 22,603 -28.41%
Tax 12,552 680 -3,192 -1,477 -3,051 280 -3,605 -
NP 15,587 22,522 25,187 3,067 -20,859 4,992 18,998 -3.24%
-
NP to SH 16,591 15,140 14,090 11,481 -12,472 6,936 21,067 -3.89%
-
Tax Rate -413.57% -3.11% 11.25% 32.50% - -5.94% 15.95% -
Total Cost 5,080,626 3,821,053 4,249,351 2,644,886 2,312,005 2,899,900 2,783,939 10.53%
-
Net Worth 561,240 421,871 412,175 406,211 402,156 427,908 426,815 4.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 561,240 421,871 412,175 406,211 402,156 427,908 426,815 4.66%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.31% 0.59% 0.59% 0.12% -0.91% 0.17% 0.68% -
ROE 2.96% 3.59% 3.42% 2.83% -3.10% 1.62% 4.94% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4,246.84 3,202.98 3,562.12 2,206.63 1,909.29 2,420.74 2,335.78 10.46%
EPS 13.83 12.62 11.74 9.57 -10.39 5.78 17.56 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.677 3.5156 3.4348 3.3851 3.3513 3.5659 3.5568 4.66%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4,248.75 3,204.41 3,563.71 2,207.62 1,910.14 2,421.83 2,336.83 10.46%
EPS 13.83 12.62 11.75 9.57 -10.40 5.78 17.56 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6791 3.5172 3.4363 3.3866 3.3528 3.5675 3.5584 4.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.52 1.24 1.35 1.44 1.37 1.69 1.64 -
P/RPS 0.04 0.04 0.04 0.07 0.07 0.07 0.07 -8.89%
P/EPS 10.99 9.83 11.50 15.05 -13.18 29.24 9.34 2.74%
EY 9.10 10.17 8.70 6.64 -7.59 3.42 10.70 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.39 0.43 0.41 0.47 0.46 -5.86%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 28/08/23 30/08/22 28/09/21 26/08/20 26/08/19 27/08/18 -
Price 1.44 1.23 1.24 1.40 1.35 1.50 1.75 -
P/RPS 0.03 0.04 0.03 0.06 0.07 0.06 0.07 -13.15%
P/EPS 10.42 9.75 10.56 14.63 -12.99 25.95 9.97 0.73%
EY 9.60 10.26 9.47 6.83 -7.70 3.85 10.03 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.41 0.40 0.42 0.49 -7.34%

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