[METROD] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 372.44%
YoY- 33.62%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 438,464 399,246 381,014 456,395 414,236 403,473 356,306 14.87%
PBT 4,249 9,808 1,737 7,700 2,067 1,631 2,948 27.68%
Tax -952 -1,043 -2,994 -1,667 -790 -1,124 -563 42.07%
NP 3,297 8,765 -1,257 6,033 1,277 507 2,385 24.16%
-
NP to SH 3,297 8,765 -1,257 6,033 1,277 507 2,385 24.16%
-
Tax Rate 22.41% 10.63% 172.37% 21.65% 38.22% 68.91% 19.10% -
Total Cost 435,167 390,481 382,271 450,362 412,959 402,966 353,921 14.81%
-
Net Worth 396,143 391,931 383,987 384,371 386,999 386,484 386,196 1.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,200 - - - 7,200 -
Div Payout % - - 0.00% - - - 301.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 396,143 391,931 383,987 384,371 386,999 386,484 386,196 1.71%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.75% 2.20% -0.33% 1.32% 0.31% 0.13% 0.67% -
ROE 0.83% 2.24% -0.33% 1.57% 0.33% 0.13% 0.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 365.39 332.71 317.51 380.33 345.20 336.23 296.92 14.87%
EPS 2.75 7.30 -1.05 5.03 1.06 0.42 1.99 24.13%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.3012 3.2661 3.1999 3.2031 3.225 3.2207 3.2183 1.71%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 365.39 332.71 317.51 380.33 345.20 336.23 296.92 14.87%
EPS 2.75 7.30 -1.05 5.03 1.06 0.42 1.99 24.13%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.3012 3.2661 3.1999 3.2031 3.225 3.2207 3.2183 1.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.95 1.80 1.92 2.00 2.00 1.90 1.83 -
P/RPS 0.53 0.54 0.60 0.53 0.58 0.57 0.62 -9.95%
P/EPS 70.97 24.64 -183.29 39.78 187.94 449.70 92.08 -15.97%
EY 1.41 4.06 -0.55 2.51 0.53 0.22 1.09 18.77%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.28 -
P/NAPS 0.59 0.55 0.60 0.62 0.62 0.59 0.57 2.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 24/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.78 1.80 1.81 1.95 2.10 2.00 1.92 -
P/RPS 0.49 0.54 0.57 0.51 0.61 0.59 0.65 -17.21%
P/EPS 64.79 24.64 -172.79 38.79 197.34 473.37 96.60 -23.43%
EY 1.54 4.06 -0.58 2.58 0.51 0.21 1.04 30.00%
DY 0.00 0.00 3.31 0.00 0.00 0.00 3.13 -
P/NAPS 0.54 0.55 0.57 0.61 0.65 0.62 0.60 -6.80%

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