[METROD] QoQ 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,553,049 1,546,248 1,650,494 1,787,020 1,996,514 2,086,547 2,113,279 -18.51%
PBT 39,875 35,763 37,524 39,295 41,698 45,033 46,633 -9.88%
Tax -5,799 2,841 1,453 23,942 23,238 12,746 13,388 -
NP 34,076 38,604 38,977 63,237 64,936 57,779 60,021 -31.36%
-
NP to SH 34,076 38,604 38,977 63,237 64,936 57,779 60,021 -31.36%
-
Tax Rate 14.54% -7.94% -3.87% -60.93% -55.73% -28.30% -28.71% -
Total Cost 1,518,973 1,507,644 1,611,517 1,723,783 1,931,578 2,028,768 2,053,258 -18.15%
-
Net Worth 313,765 297,625 301,401 299,268 285,922 271,452 266,086 11.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,199 7,200 7,200 7,200 7,200 7,198 7,198 0.00%
Div Payout % 21.13% 18.65% 18.47% 11.39% 11.09% 12.46% 11.99% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 313,765 297,625 301,401 299,268 285,922 271,452 266,086 11.58%
NOSH 59,992 59,991 60,009 59,974 60,006 60,000 59,994 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.19% 2.50% 2.36% 3.54% 3.25% 2.77% 2.84% -
ROE 10.86% 12.97% 12.93% 21.13% 22.71% 21.29% 22.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,588.75 2,577.43 2,750.40 2,979.61 3,327.19 3,477.58 3,522.47 -18.51%
EPS 56.80 64.35 64.95 105.44 108.22 96.30 100.04 -31.36%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 5.2301 4.9611 5.0226 4.9899 4.7649 4.5242 4.4352 11.58%
Adjusted Per Share Value based on latest NOSH - 59,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,294.21 1,288.54 1,375.41 1,489.18 1,663.76 1,738.79 1,761.07 -18.51%
EPS 28.40 32.17 32.48 52.70 54.11 48.15 50.02 -31.36%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.6147 2.4802 2.5117 2.4939 2.3827 2.2621 2.2174 11.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.49 3.45 3.00 2.87 2.71 2.86 2.80 -
P/RPS 0.13 0.13 0.11 0.10 0.08 0.08 0.08 38.09%
P/EPS 6.14 5.36 4.62 2.72 2.50 2.97 2.80 68.54%
EY 16.28 18.65 21.65 36.74 39.93 33.67 35.73 -40.70%
DY 3.44 3.48 4.00 4.18 4.43 4.20 4.29 -13.65%
P/NAPS 0.67 0.70 0.60 0.58 0.57 0.63 0.63 4.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 -
Price 3.99 3.49 3.40 3.20 2.79 2.87 2.71 -
P/RPS 0.15 0.14 0.12 0.11 0.08 0.08 0.08 51.88%
P/EPS 7.02 5.42 5.23 3.03 2.58 2.98 2.71 88.28%
EY 14.24 18.44 19.10 32.95 38.79 33.55 36.92 -46.92%
DY 3.01 3.44 3.53 3.75 4.30 4.18 4.43 -22.65%
P/NAPS 0.76 0.70 0.68 0.64 0.59 0.63 0.61 15.73%

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