[METROD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 487.61%
YoY- 1581.47%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,279,885 976,518 702,415 412,960 2,151,015 1,656,977 1,103,655 10.33%
PBT 51,636 52,713 53,411 51,103 1,142 20,623 12,667 154.09%
Tax -2,577 -2,583 -1,197 -1,920 7,228 -8,634 -6,604 -46.44%
NP 49,059 50,130 52,214 49,183 8,370 11,989 6,063 300.49%
-
NP to SH 49,059 50,130 52,214 49,183 8,370 11,989 6,063 300.49%
-
Tax Rate 4.99% 4.90% 2.24% 3.76% -632.92% 41.87% 52.14% -
Total Cost 1,230,826 926,388 650,201 363,777 2,142,645 1,644,988 1,097,592 7.89%
-
Net Worth 374,880 377,123 386,831 385,487 331,650 331,912 300,049 15.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,200 - - - 7,201 - - -
Div Payout % 14.68% - - - 86.04% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 374,880 377,123 386,831 385,487 331,650 331,912 300,049 15.92%
NOSH 120,000 120,000 120,000 120,000 120,028 119,980 60,009 58.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.83% 5.13% 7.43% 11.91% 0.39% 0.72% 0.55% -
ROE 13.09% 13.29% 13.50% 12.76% 2.52% 3.61% 2.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,066.57 813.77 585.35 344.13 1,792.09 1,381.04 1,839.12 -30.34%
EPS 40.88 41.78 43.51 40.99 6.98 9.99 5.05 300.61%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.124 3.1427 3.2236 3.2124 2.7631 2.7664 5.00 -26.81%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,066.57 813.77 585.35 344.13 1,792.51 1,380.81 919.71 10.33%
EPS 40.88 41.78 43.51 40.99 6.98 9.99 5.05 300.61%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.124 3.1427 3.2236 3.2124 2.7638 2.7659 2.5004 15.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.76 1.78 1.80 2.00 2.07 1.75 3.60 -
P/RPS 0.17 0.22 0.31 0.58 0.12 0.13 0.20 -10.22%
P/EPS 4.31 4.26 4.14 4.88 29.68 17.51 35.63 -75.38%
EY 23.23 23.47 24.17 20.49 3.37 5.71 2.81 306.23%
DY 3.41 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.56 0.57 0.56 0.62 0.75 0.63 0.72 -15.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 23/11/12 22/08/12 24/05/12 23/02/12 22/11/11 22/08/11 -
Price 1.63 1.80 1.90 1.90 2.00 1.95 3.70 -
P/RPS 0.15 0.22 0.32 0.55 0.11 0.14 0.20 -17.37%
P/EPS 3.99 4.31 4.37 4.64 28.68 19.51 36.62 -77.03%
EY 25.08 23.21 22.90 21.57 3.49 5.12 2.73 335.70%
DY 3.68 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.59 0.59 0.72 0.70 0.74 -20.87%

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