[METROD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.62%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,021,831 2,041,477 1,684,469 1,787,020 2,085,366 1,994,368 1,508,884 4.99%
PBT 46,449 33,961 38,872 39,295 45,154 41,816 30,812 7.07%
Tax 8,190 -15,847 -8,046 23,942 -8,456 -10,264 -8,669 -
NP 54,639 18,114 30,826 63,237 36,698 31,552 22,143 16.22%
-
NP to SH 54,639 18,114 30,826 63,237 36,698 31,552 22,143 16.22%
-
Tax Rate -17.63% 46.66% 20.70% -60.93% 18.73% 24.55% 28.14% -
Total Cost 1,967,192 2,023,363 1,653,643 1,723,783 2,048,668 1,962,816 1,486,741 4.77%
-
Net Worth 385,487 300,204 323,885 299,268 228,894 199,855 174,588 14.09%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,191 - 7,199 7,200 7,198 7,198 6,600 1.43%
Div Payout % 13.16% - 23.35% 11.39% 19.61% 22.82% 29.81% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 385,487 300,204 323,885 299,268 228,894 199,855 174,588 14.09%
NOSH 120,000 60,040 60,000 59,974 59,990 60,009 60,000 12.23%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.70% 0.89% 1.83% 3.54% 1.76% 1.58% 1.47% -
ROE 14.17% 6.03% 9.52% 21.13% 16.03% 15.79% 12.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,684.86 3,400.14 2,807.45 2,979.61 3,476.15 3,323.42 2,514.81 -6.45%
EPS 45.53 30.17 51.38 105.44 61.17 52.58 36.91 3.55%
DPS 5.99 0.00 12.00 12.00 12.00 12.00 11.00 -9.62%
NAPS 3.2124 5.00 5.3981 4.9899 3.8155 3.3304 2.9098 1.66%
Adjusted Per Share Value based on latest NOSH - 59,974
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,685.61 1,701.99 1,404.35 1,489.85 1,738.58 1,662.72 1,257.97 4.99%
EPS 45.55 15.10 25.70 52.72 30.60 26.31 18.46 16.22%
DPS 6.00 0.00 6.00 6.00 6.00 6.00 5.50 1.45%
NAPS 3.2138 2.5028 2.7003 2.495 1.9083 1.6662 1.4556 14.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.00 3.60 3.60 2.87 2.75 2.92 2.38 -
P/RPS 0.12 0.11 0.13 0.10 0.08 0.09 0.09 4.90%
P/EPS 4.39 11.93 7.01 2.72 4.50 5.55 6.45 -6.20%
EY 22.77 8.38 14.27 36.74 22.24 18.01 15.51 6.60%
DY 3.00 0.00 3.33 4.18 4.36 4.11 4.62 -6.93%
P/NAPS 0.62 0.72 0.67 0.58 0.72 0.88 0.82 -4.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 27/05/10 29/05/09 29/05/08 30/05/07 25/05/06 -
Price 1.90 3.80 3.84 3.20 3.00 2.98 2.40 -
P/RPS 0.11 0.11 0.14 0.11 0.09 0.09 0.10 1.59%
P/EPS 4.17 12.60 7.47 3.03 4.90 5.67 6.50 -7.12%
EY 23.96 7.94 13.38 32.95 20.39 17.64 15.38 7.66%
DY 3.15 0.00 3.13 3.75 4.00 4.03 4.58 -6.04%
P/NAPS 0.59 0.76 0.71 0.64 0.79 0.89 0.82 -5.33%

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