[METROD] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 14.63%
YoY- 89.19%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,868,153 2,320,345 1,785,132 1,658,489 1,630,410 1,246,906 1,470,556 11.77%
PBT 10,918 13,943 13,575 25,307 14,346 13,985 33,243 -16.93%
Tax -2,374 -3,404 -2,874 -6,006 -4,144 -2,556 13,279 -
NP 8,544 10,539 10,701 19,301 10,202 11,429 46,522 -24.59%
-
NP to SH 10,225 15,324 15,107 19,301 10,202 11,429 46,522 -22.30%
-
Tax Rate 21.74% 24.41% 21.17% 23.73% 28.89% 18.28% -39.95% -
Total Cost 2,859,609 2,309,806 1,774,431 1,639,188 1,620,208 1,235,477 1,424,034 12.31%
-
Net Worth 408,948 491,963 481,440 401,135 384,371 382,908 377,123 1.35%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 7,200 7,200 7,200 7,200 7,191 -
Div Payout % - - 47.66% 37.30% 70.57% 63.00% 15.46% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 408,948 491,963 481,440 401,135 384,371 382,908 377,123 1.35%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.30% 0.45% 0.60% 1.16% 0.63% 0.92% 3.16% -
ROE 2.50% 3.11% 3.14% 4.81% 2.65% 2.98% 12.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,390.13 1,933.62 1,487.61 1,382.07 1,358.68 1,039.09 1,225.46 11.77%
EPS 8.52 12.77 12.59 16.08 8.50 9.52 38.77 -22.30%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 3.4079 4.0997 4.012 3.3428 3.2031 3.1909 3.1427 1.35%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2,390.13 1,933.62 1,487.61 1,382.07 1,358.68 1,039.09 1,225.46 11.77%
EPS 8.52 12.77 12.59 16.08 8.50 9.52 38.77 -22.30%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 3.4079 4.0997 4.012 3.3428 3.2031 3.1909 3.1427 1.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.67 1.74 1.79 1.80 2.00 1.80 1.78 -
P/RPS 0.07 0.09 0.12 0.13 0.15 0.17 0.15 -11.92%
P/EPS 19.60 13.63 14.22 11.19 23.52 18.90 4.59 27.35%
EY 5.10 7.34 7.03 8.94 4.25 5.29 21.78 -21.48%
DY 0.00 0.00 3.35 3.33 3.00 3.33 3.37 -
P/NAPS 0.49 0.42 0.45 0.54 0.62 0.56 0.57 -2.48%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 24/11/17 24/11/16 27/11/15 24/11/14 25/11/13 23/11/12 -
Price 1.60 1.70 1.78 1.86 1.95 1.82 1.80 -
P/RPS 0.07 0.09 0.12 0.13 0.14 0.18 0.15 -11.92%
P/EPS 18.78 13.31 14.14 11.56 22.94 19.11 4.64 26.22%
EY 5.33 7.51 7.07 8.65 4.36 5.23 21.54 -20.75%
DY 0.00 0.00 3.37 3.23 3.08 3.30 3.33 -
P/NAPS 0.47 0.41 0.44 0.56 0.61 0.57 0.57 -3.16%

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