[METROD] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.73%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,279,885 2,151,015 1,937,201 1,553,049 1,996,514 2,018,780 1,999,788 -7.16%
PBT 51,636 1,153 33,409 39,875 41,698 44,814 40,989 3.91%
Tax -2,577 7,228 -16,690 -5,799 23,238 -8,300 -9,966 -20.16%
NP 49,059 8,381 16,719 34,076 64,936 36,514 31,023 7.93%
-
NP to SH 49,059 8,381 16,719 34,076 64,936 36,514 31,023 7.93%
-
Tax Rate 4.99% -626.89% 49.96% 14.54% -55.73% 18.52% 24.31% -
Total Cost 1,230,826 2,142,634 1,920,482 1,518,973 1,931,578 1,982,266 1,968,765 -7.52%
-
Net Worth 374,880 331,197 325,991 313,765 285,922 225,762 194,099 11.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,200 7,191 - 7,199 7,200 7,198 7,198 0.00%
Div Payout % 14.68% 85.81% - 21.13% 11.09% 19.71% 23.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 374,880 331,197 325,991 313,765 285,922 225,762 194,099 11.58%
NOSH 120,000 120,000 59,988 59,992 60,006 59,985 59,988 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.83% 0.39% 0.86% 2.19% 3.25% 1.81% 1.55% -
ROE 13.09% 2.53% 5.13% 10.86% 22.71% 16.17% 15.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,066.57 1,794.54 3,229.27 2,588.75 3,327.19 3,365.42 3,333.60 -17.28%
EPS 40.88 6.99 27.87 56.80 108.22 60.87 51.71 -3.83%
DPS 6.00 6.00 0.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 3.124 2.7631 5.4342 5.2301 4.7649 3.7636 3.2356 -0.58%
Adjusted Per Share Value based on latest NOSH - 59,992
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,067.05 1,793.32 1,615.06 1,294.79 1,664.51 1,683.07 1,667.24 -7.16%
EPS 40.90 6.99 13.94 28.41 54.14 30.44 25.86 7.93%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.1254 2.7612 2.7178 2.6159 2.3838 1.8822 1.6182 11.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.76 2.07 3.75 3.49 2.71 3.02 2.79 -
P/RPS 0.17 0.12 0.12 0.13 0.08 0.09 0.08 13.37%
P/EPS 4.31 29.60 13.46 6.14 2.50 4.96 5.39 -3.65%
EY 23.23 3.38 7.43 16.28 39.93 20.16 18.54 3.82%
DY 3.41 2.90 0.00 3.44 4.43 3.97 4.30 -3.78%
P/NAPS 0.56 0.75 0.69 0.67 0.57 0.80 0.86 -6.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 24/02/11 25/02/10 25/02/09 28/02/08 21/02/07 -
Price 1.63 2.00 3.58 3.99 2.79 2.88 2.80 -
P/RPS 0.15 0.11 0.11 0.15 0.08 0.09 0.08 11.03%
P/EPS 3.99 28.60 12.85 7.02 2.58 4.73 5.41 -4.94%
EY 25.08 3.50 7.78 14.24 38.79 21.14 18.47 5.22%
DY 3.68 3.00 0.00 3.01 4.30 4.17 4.29 -2.52%
P/NAPS 0.52 0.72 0.66 0.76 0.59 0.77 0.87 -8.21%

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