[METROD] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -41.19%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,246,906 1,470,556 2,135,870 1,865,640 1,546,248 2,086,547 2,065,830 -8.06%
PBT 13,985 33,243 35,340 33,833 35,763 45,033 44,568 -17.55%
Tax -2,556 13,279 -7,214 -17,869 2,841 12,746 -10,051 -20.38%
NP 11,429 46,522 28,126 15,964 38,604 57,779 34,517 -16.81%
-
NP to SH 11,429 46,522 28,126 15,964 38,604 57,779 34,517 -16.81%
-
Tax Rate 18.28% -39.95% 20.41% 52.82% -7.94% -28.30% 22.55% -
Total Cost 1,235,477 1,424,034 2,107,744 1,849,676 1,507,644 2,028,768 2,031,313 -7.94%
-
Net Worth 382,908 377,123 331,800 310,571 297,625 271,452 212,585 10.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,200 7,191 - 7,199 7,200 7,198 7,198 0.00%
Div Payout % 63.00% 15.46% - 45.10% 18.65% 12.46% 20.86% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 382,908 377,123 331,800 310,571 297,625 271,452 212,585 10.29%
NOSH 120,000 120,000 119,939 60,031 59,991 60,000 59,987 12.23%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.92% 3.16% 1.32% 0.86% 2.50% 2.77% 1.67% -
ROE 2.98% 12.34% 8.48% 5.14% 12.97% 21.29% 16.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,039.09 1,225.46 1,780.79 3,107.78 2,577.43 3,477.58 3,443.74 -18.08%
EPS 9.52 38.77 23.45 26.59 64.35 96.30 57.54 -25.88%
DPS 6.00 6.00 0.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 3.1909 3.1427 2.7664 5.1735 4.9611 4.5242 3.5438 -1.73%
Adjusted Per Share Value based on latest NOSH - 60,031
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,039.55 1,226.01 1,780.69 1,555.40 1,289.12 1,739.57 1,722.30 -8.06%
EPS 9.53 38.79 23.45 13.31 32.18 48.17 28.78 -16.80%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.1923 3.1441 2.7662 2.5893 2.4813 2.2631 1.7723 10.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.78 1.75 3.84 3.45 2.86 3.00 -
P/RPS 0.17 0.15 0.10 0.12 0.13 0.08 0.09 11.17%
P/EPS 18.90 4.59 7.46 14.44 5.36 2.97 5.21 23.93%
EY 5.29 21.78 13.40 6.93 18.65 33.67 19.18 -19.30%
DY 3.33 3.37 0.00 3.13 3.48 4.20 4.00 -3.00%
P/NAPS 0.56 0.57 0.63 0.74 0.70 0.63 0.85 -6.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 23/11/12 22/11/11 24/11/10 09/11/09 12/11/08 15/11/07 -
Price 1.82 1.80 1.95 3.55 3.49 2.87 3.02 -
P/RPS 0.18 0.15 0.11 0.11 0.14 0.08 0.09 12.23%
P/EPS 19.11 4.64 8.32 13.35 5.42 2.98 5.25 24.00%
EY 5.23 21.54 12.03 7.49 18.44 33.55 19.05 -19.36%
DY 3.30 3.33 0.00 3.38 3.44 4.18 3.97 -3.03%
P/NAPS 0.57 0.57 0.70 0.69 0.70 0.63 0.85 -6.43%

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