[METROD] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 136.63%
YoY- -75.43%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,785,132 1,658,489 1,630,410 1,246,906 1,470,556 2,135,870 1,865,640 -0.73%
PBT 13,575 25,307 14,346 13,985 33,243 35,340 33,833 -14.10%
Tax -2,874 -6,006 -4,144 -2,556 13,279 -7,214 -17,869 -26.23%
NP 10,701 19,301 10,202 11,429 46,522 28,126 15,964 -6.44%
-
NP to SH 15,107 19,301 10,202 11,429 46,522 28,126 15,964 -0.91%
-
Tax Rate 21.17% 23.73% 28.89% 18.28% -39.95% 20.41% 52.82% -
Total Cost 1,774,431 1,639,188 1,620,208 1,235,477 1,424,034 2,107,744 1,849,676 -0.68%
-
Net Worth 481,440 401,135 384,371 382,908 377,123 331,800 310,571 7.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,200 7,200 7,200 7,200 7,191 - 7,199 0.00%
Div Payout % 47.66% 37.30% 70.57% 63.00% 15.46% - 45.10% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,440 401,135 384,371 382,908 377,123 331,800 310,571 7.57%
NOSH 120,000 120,000 120,000 120,000 120,000 119,939 60,031 12.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.60% 1.16% 0.63% 0.92% 3.16% 1.32% 0.86% -
ROE 3.14% 4.81% 2.65% 2.98% 12.34% 8.48% 5.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,487.61 1,382.07 1,358.68 1,039.09 1,225.46 1,780.79 3,107.78 -11.54%
EPS 12.59 16.08 8.50 9.52 38.77 23.45 26.59 -11.70%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 12.00 -10.90%
NAPS 4.012 3.3428 3.2031 3.1909 3.1427 2.7664 5.1735 -4.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,487.61 1,382.07 1,358.68 1,039.09 1,225.46 1,779.89 1,554.70 -0.73%
EPS 12.59 16.08 8.50 9.52 38.77 23.44 13.30 -0.90%
DPS 6.00 6.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 4.012 3.3428 3.2031 3.1909 3.1427 2.765 2.5881 7.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.79 1.80 2.00 1.80 1.78 1.75 3.84 -
P/RPS 0.12 0.13 0.15 0.17 0.15 0.10 0.12 0.00%
P/EPS 14.22 11.19 23.52 18.90 4.59 7.46 14.44 -0.25%
EY 7.03 8.94 4.25 5.29 21.78 13.40 6.93 0.23%
DY 3.35 3.33 3.00 3.33 3.37 0.00 3.13 1.13%
P/NAPS 0.45 0.54 0.62 0.56 0.57 0.63 0.74 -7.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 24/11/14 25/11/13 23/11/12 22/11/11 24/11/10 -
Price 1.78 1.86 1.95 1.82 1.80 1.95 3.55 -
P/RPS 0.12 0.13 0.14 0.18 0.15 0.11 0.11 1.45%
P/EPS 14.14 11.56 22.94 19.11 4.64 8.32 13.35 0.96%
EY 7.07 8.65 4.36 5.23 21.54 12.03 7.49 -0.95%
DY 3.37 3.23 3.08 3.30 3.33 0.00 3.38 -0.04%
P/NAPS 0.44 0.56 0.61 0.57 0.57 0.70 0.69 -7.21%

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