[METROD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.08%
YoY- -69.66%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,274,104 817,709 403,473 1,299,845 943,539 628,997 287,517 169.54%
PBT 11,398 3,698 1,631 18,010 15,062 9,432 3,295 128.55%
Tax -3,581 -1,914 -1,124 -3,125 -2,562 -1,447 -779 176.21%
NP 7,817 1,784 507 14,885 12,500 7,985 2,516 112.77%
-
NP to SH 7,817 1,784 507 14,885 12,500 7,895 2,516 112.77%
-
Tax Rate 31.42% 51.76% 68.91% 17.35% 17.01% 15.34% 23.64% -
Total Cost 1,266,287 815,925 402,966 1,284,960 931,039 621,012 285,001 170.02%
-
Net Worth 384,371 386,999 386,484 386,196 382,908 383,759 376,776 1.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 48.37% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 384,371 386,999 386,484 386,196 382,908 383,759 376,776 1.33%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.61% 0.22% 0.13% 1.15% 1.32% 1.27% 0.88% -
ROE 2.03% 0.46% 0.13% 3.85% 3.26% 2.06% 0.67% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,061.75 681.42 336.23 1,083.20 786.28 524.16 239.60 169.54%
EPS 6.51 1.49 0.42 12.40 10.42 6.65 2.10 112.45%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.2031 3.225 3.2207 3.2183 3.1909 3.198 3.1398 1.33%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,061.75 681.42 336.23 1,083.20 786.28 524.16 239.60 169.54%
EPS 6.51 1.49 0.42 12.40 10.42 6.65 2.10 112.45%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.2031 3.225 3.2207 3.2183 3.1909 3.198 3.1398 1.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.00 2.00 1.90 1.83 1.80 1.75 1.80 -
P/RPS 0.19 0.29 0.57 0.17 0.23 0.33 0.75 -59.92%
P/EPS 30.70 134.53 449.70 14.75 17.28 26.60 85.85 -49.58%
EY 3.26 0.74 0.22 6.78 5.79 3.76 1.16 99.02%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.57 0.56 0.55 0.57 5.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 -
Price 1.95 2.10 2.00 1.92 1.82 1.75 1.79 -
P/RPS 0.18 0.31 0.59 0.18 0.23 0.33 0.75 -61.34%
P/EPS 29.93 141.26 473.37 15.48 17.47 26.60 85.37 -50.24%
EY 3.34 0.71 0.21 6.46 5.72 3.76 1.17 101.10%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.62 0.60 0.57 0.55 0.57 4.62%

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