[METROD] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,206,467	1,749,775	2,061,256	1,800,921	1,650,494	2,113,279	2,067,450	-8.57%
YoY %	-31.05%	-15.11%	14.46%	9.11%	-21.90%	2.22%	-	-
Horiz. %	58.36%	84.63%	99.70%	87.11%	79.83%	102.22%	100.00%	-
PBT	7,657	41,897	33,940	36,675	37,524	46,633	42,664	-24.87%
YoY %	-81.72%	23.44%	-7.46%	-2.26%	-19.53%	9.30%	-	-
Horiz. %	17.95%	98.20%	79.55%	85.96%	87.95%	109.30%	100.00%	-
Tax	-2,827	12,635	-15,576	-9,532	1,453	13,388	-10,027	-19.00%
YoY %	-122.37%	181.12%	-63.41%	-756.02%	-89.15%	233.52%	-	-
Horiz. %	28.19%	-126.01%	155.34%	95.06%	-14.49%	-133.52%	100.00%	-
NP	4,830	54,532	18,364	27,143	38,977	60,021	32,637	-27.25%
YoY %	-91.14%	196.95%	-32.34%	-30.36%	-35.06%	83.90%	-	-
Horiz. %	14.80%	167.09%	56.27%	83.17%	119.43%	183.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,830	54,532	18,364	27,143	38,977	60,021	32,637	-27.25%
YoY %	-91.14%	196.95%	-32.34%	-30.36%	-35.06%	83.90%	-	-
Horiz. %	14.80%	167.09%	56.27%	83.17%	119.43%	183.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.92%	-30.16%	45.89%	25.99%	-3.87%	-28.71%	23.50%	-
YoY %	222.41%	-165.72%	76.57%	771.58%	86.52%	-222.17%	-	-
Horiz. %	157.11%	-128.34%	195.28%	110.60%	-16.47%	-122.17%	100.00%	-
Total Cost	1,201,637	1,695,243	2,042,892	1,773,778	1,611,517	2,053,258	2,034,813	-8.39%
YoY %	-29.12%	-17.02%	15.17%	10.07%	-21.51%	0.91%	-	-
Horiz. %	59.05%	83.31%	100.40%	87.17%	79.20%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,759	386,831	299,904	327,935	301,401	266,086	208,183	10.72%
YoY %	-0.79%	28.98%	-8.55%	8.80%	13.27%	27.81%	-	-
Horiz. %	184.34%	185.81%	144.06%	157.52%	144.78%	127.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,200	7,191	-	7,199	7,200	7,198	7,198	0.00%
YoY %	0.13%	0.00%	-	-0.01%	0.03%	0.00%	-	-
Horiz. %	100.03%	99.90%	-	100.01%	100.03%	100.00%	100.00%	-
Div Payout %	149.07%	13.19%	-	26.52%	18.47%	11.99%	22.06%	-
YoY %	1,030.17%	0.00%	-	43.58%	54.05%	-45.65%	-	-
Horiz. %	675.75%	59.79%	-	120.22%	83.73%	54.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	383,759	386,831	299,904	327,935	301,401	266,086	208,183	10.72%
YoY %	-0.79%	28.98%	-8.55%	8.80%	13.27%	27.81%	-	-
Horiz. %	184.34%	185.81%	144.06%	157.52%	144.78%	127.81%	100.00%	-
NOSH	120,000	120,000	59,980	60,041	60,009	59,994	60,015	12.22%
YoY %	0.00%	100.07%	-0.10%	0.05%	0.03%	-0.03%	-	-
Horiz. %	199.95%	199.95%	99.94%	100.04%	99.99%	99.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.40%	3.12%	0.89%	1.51%	2.36%	2.84%	1.58%	-
YoY %	-87.18%	250.56%	-41.06%	-36.02%	-16.90%	79.75%	-	-
Horiz. %	25.32%	197.47%	56.33%	95.57%	149.37%	179.75%	100.00%	-
ROE	1.26%	14.10%	6.12%	8.28%	12.93%	22.56%	15.68%	-
YoY %	-91.06%	130.39%	-26.09%	-35.96%	-42.69%	43.88%	-	-
Horiz. %	8.04%	89.92%	39.03%	52.81%	82.46%	143.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,005.39	1,458.15	3,436.52	2,999.46	2,750.40	3,522.47	3,444.83	-18.54%
YoY %	-31.05%	-57.57%	14.57%	9.06%	-21.92%	2.25%	-	-
Horiz. %	29.19%	42.33%	99.76%	87.07%	79.84%	102.25%	100.00%	-
EPS	4.03	45.44	30.62	45.21	64.95	100.04	54.38	-35.16%
YoY %	-91.13%	48.40%	-32.27%	-30.39%	-35.08%	83.96%	-	-
Horiz. %	7.41%	83.56%	56.31%	83.14%	119.44%	183.96%	100.00%	-
DPS	6.00	6.00	0.00	12.00	12.00	12.00	12.00	-10.90%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.198	3.2236	5.00	5.4618	5.0226	4.4352	3.4688	-1.34%
YoY %	-0.79%	-35.53%	-8.46%	8.74%	13.24%	27.86%	-	-
Horiz. %	92.19%	92.93%	144.14%	157.46%	144.79%	127.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 60,041
RPS	1,005.84	1,458.80	1,718.48	1,501.44	1,376.03	1,761.86	1,723.65	-8.57%
YoY %	-31.05%	-15.11%	14.46%	9.11%	-21.90%	2.22%	-	-
Horiz. %	58.36%	84.63%	99.70%	87.11%	79.83%	102.22%	100.00%	-
EPS	4.03	45.46	15.31	22.63	32.50	50.04	27.21	-27.24%
YoY %	-91.14%	196.93%	-32.35%	-30.37%	-35.05%	83.90%	-	-
Horiz. %	14.81%	167.07%	56.27%	83.17%	119.44%	183.90%	100.00%	-
DPS	6.00	6.00	0.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.1994	3.225	2.5003	2.734	2.5128	2.2184	1.7356	10.72%
YoY %	-0.79%	28.98%	-8.55%	8.80%	13.27%	27.82%	-	-
Horiz. %	184.34%	185.81%	144.06%	157.52%	144.78%	127.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.75	1.80	3.60	3.65	3.00	2.80	2.96	-
P/RPS	0.17	0.12	0.10	0.12	0.11	0.08	0.09	11.17%
YoY %	41.67%	20.00%	-16.67%	9.09%	37.50%	-11.11%	-	-
Horiz. %	188.89%	133.33%	111.11%	133.33%	122.22%	88.89%	100.00%	-
P/EPS	43.48	3.96	11.76	8.07	4.62	2.80	5.44	41.35%
YoY %	997.98%	-66.33%	45.72%	74.68%	65.00%	-48.53%	-	-
Horiz. %	799.26%	72.79%	216.18%	148.35%	84.93%	51.47%	100.00%	-
EY	2.30	25.25	8.50	12.39	21.65	35.73	18.37	-29.24%
YoY %	-90.89%	197.06%	-31.40%	-42.77%	-39.41%	94.50%	-	-
Horiz. %	12.52%	137.45%	46.27%	67.45%	117.86%	194.50%	100.00%	-
DY	3.43	3.33	0.00	3.29	4.00	4.29	4.05	-2.72%
YoY %	3.00%	0.00%	0.00%	-17.75%	-6.76%	5.93%	-	-
Horiz. %	84.69%	82.22%	0.00%	81.23%	98.77%	105.93%	100.00%	-
P/NAPS	0.55	0.56	0.72	0.67	0.60	0.63	0.85	-6.99%
YoY %	-1.79%	-22.22%	7.46%	11.67%	-4.76%	-25.88%	-	-
Horiz. %	64.71%	65.88%	84.71%	78.82%	70.59%	74.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	22/08/12	22/08/11	17/08/10	27/08/09	29/08/08	27/08/07	-
Price	1.75	1.90	3.70	3.64	3.40	2.71	3.00	-
P/RPS	0.17	0.13	0.11	0.12	0.12	0.08	0.09	11.17%
YoY %	30.77%	18.18%	-8.33%	0.00%	50.00%	-11.11%	-	-
Horiz. %	188.89%	144.44%	122.22%	133.33%	133.33%	88.89%	100.00%	-
P/EPS	43.48	4.18	12.09	8.05	5.23	2.71	5.52	41.01%
YoY %	940.19%	-65.43%	50.19%	53.92%	92.99%	-50.91%	-	-
Horiz. %	787.68%	75.72%	219.02%	145.83%	94.75%	49.09%	100.00%	-
EY	2.30	23.92	8.27	12.42	19.10	36.92	18.13	-29.09%
YoY %	-90.38%	189.24%	-33.41%	-34.97%	-48.27%	103.64%	-	-
Horiz. %	12.69%	131.94%	45.62%	68.51%	105.35%	203.64%	100.00%	-
DY	3.43	3.16	0.00	3.30	3.53	4.43	4.00	-2.52%
YoY %	8.54%	0.00%	0.00%	-6.52%	-20.32%	10.75%	-	-
Horiz. %	85.75%	79.00%	0.00%	82.50%	88.25%	110.75%	100.00%	-
P/NAPS	0.55	0.59	0.74	0.67	0.68	0.61	0.86	-7.17%
YoY %	-6.78%	-20.27%	10.45%	-1.47%	11.48%	-29.07%	-	-
Horiz. %	63.95%	68.60%	86.05%	77.91%	79.07%	70.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos