[METROD] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 19.64%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 4,147,408 4,316,397 3,037,537 1,949,189 2,973,097 2,868,153 2,320,345 10.15%
PBT 21,919 28,467 1,873 -10,253 11,702 10,918 13,943 7.82%
Tax -977 -1,032 -1,004 -3,647 204 -2,374 -3,404 -18.77%
NP 20,942 27,435 869 -13,900 11,906 8,544 10,539 12.11%
-
NP to SH 18,113 14,838 5,601 -6,176 14,619 10,225 15,324 2.82%
-
Tax Rate 4.46% 3.63% 53.60% - -1.74% 21.74% 24.41% -
Total Cost 4,126,466 4,288,962 3,036,668 1,963,089 2,961,191 2,859,609 2,309,806 10.14%
-
Net Worth 426,744 405,216 399,659 407,651 419,352 408,948 491,963 -2.34%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 426,744 405,216 399,659 407,651 419,352 408,948 491,963 -2.34%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.50% 0.64% 0.03% -0.71% 0.40% 0.30% 0.45% -
ROE 4.24% 3.66% 1.40% -1.52% 3.49% 2.50% 3.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3,456.17 3,597.00 2,531.28 1,624.32 2,477.58 2,390.13 1,933.62 10.15%
EPS 15.09 12.37 4.67 -5.15 12.18 8.52 12.77 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5562 3.3768 3.3305 3.3971 3.4946 3.4079 4.0997 -2.34%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3,456.17 3,597.00 2,531.28 1,624.32 2,477.58 2,390.13 1,933.62 10.15%
EPS 15.09 12.37 4.67 -5.15 12.18 8.52 12.77 2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5562 3.3768 3.3305 3.3971 3.4946 3.4079 4.0997 -2.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.27 1.20 1.42 1.34 1.52 1.67 1.74 -
P/RPS 0.04 0.03 0.06 0.08 0.06 0.07 0.09 -12.63%
P/EPS 8.41 9.70 30.42 -26.04 12.48 19.60 13.63 -7.72%
EY 11.89 10.30 3.29 -3.84 8.01 5.10 7.34 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.43 0.39 0.43 0.49 0.42 -2.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 25/11/22 24/11/21 25/11/20 28/11/19 19/11/18 24/11/17 -
Price 1.30 1.16 1.35 1.21 1.52 1.60 1.70 -
P/RPS 0.04 0.03 0.05 0.07 0.06 0.07 0.09 -12.63%
P/EPS 8.61 9.38 28.92 -23.51 12.48 18.78 13.31 -6.99%
EY 11.61 10.66 3.46 -4.25 8.01 5.33 7.51 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.41 0.36 0.43 0.47 0.41 -1.69%

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