[METROD] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -95.12%
YoY- -95.62%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,786,234 1,650,891 1,415,801 1,154,442 2,021,831 2,041,477 1,684,469 0.98%
PBT 31,669 21,312 16,346 3,828 46,449 33,961 38,872 -3.35%
Tax -3,310 -6,494 -3,470 -1,436 8,190 -15,847 -8,046 -13.74%
NP 28,359 14,818 12,876 2,392 54,639 18,114 30,826 -1.37%
-
NP to SH 24,176 14,818 12,876 2,392 54,639 18,114 30,826 -3.96%
-
Tax Rate 10.45% 30.47% 21.23% 37.51% -17.63% 46.66% 20.70% -
Total Cost 1,757,875 1,636,073 1,402,925 1,152,050 1,967,192 2,023,363 1,653,643 1.02%
-
Net Worth 486,072 391,931 386,484 376,776 385,487 300,204 323,885 6.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,200 7,200 7,200 7,200 7,191 - 7,199 0.00%
Div Payout % 29.78% 48.59% 55.92% 301.00% 13.16% - 23.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 486,072 391,931 386,484 376,776 385,487 300,204 323,885 6.99%
NOSH 120,000 120,000 120,000 120,000 120,000 60,040 60,000 12.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.59% 0.90% 0.91% 0.21% 2.70% 0.89% 1.83% -
ROE 4.97% 3.78% 3.33% 0.63% 14.17% 6.03% 9.52% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,488.53 1,375.74 1,179.83 962.04 1,684.86 3,400.14 2,807.45 -10.02%
EPS 20.15 12.35 10.73 1.99 45.53 30.17 51.38 -14.43%
DPS 6.00 6.00 6.00 6.00 5.99 0.00 12.00 -10.90%
NAPS 4.0506 3.2661 3.2207 3.1398 3.2124 5.00 5.3981 -4.66%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,488.53 1,375.74 1,179.83 962.04 1,684.86 1,701.23 1,403.72 0.98%
EPS 20.15 12.35 10.73 1.99 45.53 15.10 25.69 -3.96%
DPS 6.00 6.00 6.00 6.00 5.99 0.00 6.00 0.00%
NAPS 4.0506 3.2661 3.2207 3.1398 3.2124 2.5017 2.6991 6.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.67 1.80 1.90 1.80 2.00 3.60 3.60 -
P/RPS 0.11 0.13 0.16 0.19 0.12 0.11 0.13 -2.74%
P/EPS 8.29 14.58 17.71 90.30 4.39 11.93 7.01 2.83%
EY 12.06 6.86 5.65 1.11 22.77 8.38 14.27 -2.76%
DY 3.59 3.33 3.16 3.33 3.00 0.00 3.33 1.25%
P/NAPS 0.41 0.55 0.59 0.57 0.62 0.72 0.67 -7.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 23/05/13 24/05/12 27/05/11 27/05/10 -
Price 1.85 1.80 2.00 1.79 1.90 3.80 3.84 -
P/RPS 0.12 0.13 0.17 0.19 0.11 0.11 0.14 -2.53%
P/EPS 9.18 14.58 18.64 89.80 4.17 12.60 7.47 3.49%
EY 10.89 6.86 5.37 1.11 23.96 7.94 13.38 -3.37%
DY 3.24 3.33 3.00 3.35 3.15 0.00 3.13 0.57%
P/NAPS 0.46 0.55 0.62 0.57 0.59 0.76 0.71 -6.97%

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