[METROD] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -31.19%
YoY- 576.12%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,782,752 2,338,504 1,816,706 1,675,420 1,635,418 1,257,994 1,404,830 12.06%
PBT 17,460 15,752 5,366 28,114 7,396 18,864 106,822 -26.04%
Tax -5,760 -3,386 -2,710 -3,990 -3,828 -2,894 -2,394 15.74%
NP 11,700 12,366 2,656 24,124 3,568 15,970 104,428 -30.55%
-
NP to SH 13,460 17,458 9,986 24,124 3,568 15,790 104,428 -28.91%
-
Tax Rate 32.99% 21.50% 50.50% 14.19% 51.76% 15.34% 2.24% -
Total Cost 2,771,052 2,326,138 1,814,050 1,651,296 1,631,850 1,242,024 1,300,402 13.43%
-
Net Worth 426,815 504,312 483,504 396,143 386,999 383,759 386,831 1.65%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 426,815 504,312 483,504 396,143 386,999 383,759 386,831 1.65%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.42% 0.53% 0.15% 1.44% 0.22% 1.27% 7.43% -
ROE 3.15% 3.46% 2.07% 6.09% 0.92% 4.11% 27.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,318.96 1,948.75 1,513.92 1,396.18 1,362.85 1,048.33 1,170.69 12.06%
EPS 11.22 14.54 8.32 20.10 2.98 13.30 87.02 -28.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5568 4.2026 4.0292 3.3012 3.225 3.198 3.2236 1.65%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,318.96 1,948.75 1,513.92 1,396.18 1,362.85 1,048.33 1,170.69 12.06%
EPS 11.22 14.54 8.32 20.10 2.98 13.30 87.02 -28.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5568 4.2026 4.0292 3.3012 3.225 3.198 3.2236 1.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.64 1.76 1.80 1.95 2.00 1.75 1.80 -
P/RPS 0.07 0.09 0.12 0.14 0.15 0.17 0.15 -11.92%
P/EPS 14.62 12.10 21.63 9.70 67.26 13.30 2.07 38.49%
EY 6.84 8.27 4.62 10.31 1.49 7.52 48.35 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.45 0.59 0.62 0.55 0.56 -3.22%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 24/08/16 28/08/15 29/08/14 29/08/13 22/08/12 -
Price 1.75 1.70 1.73 1.78 2.10 1.75 1.90 -
P/RPS 0.08 0.09 0.11 0.13 0.15 0.17 0.16 -10.90%
P/EPS 15.60 11.69 20.79 8.85 70.63 13.30 2.18 38.79%
EY 6.41 8.56 4.81 11.29 1.42 7.52 45.80 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.43 0.54 0.65 0.55 0.59 -3.04%

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