[METROD] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.69%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,658,489 1,630,410 1,246,906 1,470,556 2,135,870 1,865,640 1,546,248 1.17%
PBT 25,307 14,346 13,985 33,243 35,340 33,833 35,763 -5.59%
Tax -6,006 -4,144 -2,556 13,279 -7,214 -17,869 2,841 -
NP 19,301 10,202 11,429 46,522 28,126 15,964 38,604 -10.90%
-
NP to SH 19,301 10,202 11,429 46,522 28,126 15,964 38,604 -10.90%
-
Tax Rate 23.73% 28.89% 18.28% -39.95% 20.41% 52.82% -7.94% -
Total Cost 1,639,188 1,620,208 1,235,477 1,424,034 2,107,744 1,849,676 1,507,644 1.40%
-
Net Worth 401,135 384,371 382,908 377,123 331,800 310,571 297,625 5.09%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,200 7,200 7,200 7,191 - 7,199 7,200 0.00%
Div Payout % 37.30% 70.57% 63.00% 15.46% - 45.10% 18.65% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 401,135 384,371 382,908 377,123 331,800 310,571 297,625 5.09%
NOSH 120,000 120,000 120,000 120,000 119,939 60,031 59,991 12.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.16% 0.63% 0.92% 3.16% 1.32% 0.86% 2.50% -
ROE 4.81% 2.65% 2.98% 12.34% 8.48% 5.14% 12.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,382.07 1,358.68 1,039.09 1,225.46 1,780.79 3,107.78 2,577.43 -9.86%
EPS 16.08 8.50 9.52 38.77 23.45 26.59 64.35 -20.62%
DPS 6.00 6.00 6.00 6.00 0.00 12.00 12.00 -10.90%
NAPS 3.3428 3.2031 3.1909 3.1427 2.7664 5.1735 4.9611 -6.36%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,382.69 1,359.28 1,039.55 1,226.01 1,780.69 1,555.40 1,289.12 1.17%
EPS 16.09 8.51 9.53 38.79 23.45 13.31 32.18 -10.90%
DPS 6.00 6.00 6.00 6.00 0.00 6.00 6.00 0.00%
NAPS 3.3443 3.2045 3.1923 3.1441 2.7662 2.5893 2.4813 5.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.80 2.00 1.80 1.78 1.75 3.84 3.45 -
P/RPS 0.13 0.15 0.17 0.15 0.10 0.12 0.13 0.00%
P/EPS 11.19 23.52 18.90 4.59 7.46 14.44 5.36 13.04%
EY 8.94 4.25 5.29 21.78 13.40 6.93 18.65 -11.52%
DY 3.33 3.00 3.33 3.37 0.00 3.13 3.48 -0.73%
P/NAPS 0.54 0.62 0.56 0.57 0.63 0.74 0.70 -4.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 25/11/13 23/11/12 22/11/11 24/11/10 09/11/09 -
Price 1.86 1.95 1.82 1.80 1.95 3.55 3.49 -
P/RPS 0.13 0.14 0.18 0.15 0.11 0.11 0.14 -1.22%
P/EPS 11.56 22.94 19.11 4.64 8.32 13.35 5.42 13.44%
EY 8.65 4.36 5.23 21.54 12.03 7.49 18.44 -11.84%
DY 3.23 3.08 3.30 3.33 0.00 3.38 3.44 -1.04%
P/NAPS 0.56 0.61 0.57 0.57 0.70 0.69 0.70 -3.64%

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