[METROD] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -9.64%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,860,165 2,696,316 1,886,523 1,786,234 1,650,891 1,415,801 1,154,442 16.31%
PBT 6,335 22,522 9,060 31,669 21,312 16,346 3,828 8.75%
Tax -2,236 -1,400 -3,756 -3,310 -6,494 -3,470 -1,436 7.65%
NP 4,099 21,122 5,304 28,359 14,818 12,876 2,392 9.38%
-
NP to SH 7,124 23,688 11,671 24,176 14,818 12,876 2,392 19.93%
-
Tax Rate 35.30% 6.22% 41.46% 10.45% 30.47% 21.23% 37.51% -
Total Cost 2,856,066 2,675,194 1,881,219 1,757,875 1,636,073 1,402,925 1,152,050 16.32%
-
Net Worth 426,012 426,264 509,040 486,072 391,931 386,484 376,776 2.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 7,200 7,200 7,200 7,200 -
Div Payout % - - - 29.78% 48.59% 55.92% 301.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 426,012 426,264 509,040 486,072 391,931 386,484 376,776 2.06%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.14% 0.78% 0.28% 1.59% 0.90% 0.91% 0.21% -
ROE 1.67% 5.56% 2.29% 4.97% 3.78% 3.33% 0.63% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2,383.47 2,246.93 1,572.10 1,488.53 1,375.74 1,179.83 962.04 16.31%
EPS 5.94 19.74 9.73 20.15 12.35 10.73 1.99 19.98%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 3.5501 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 2.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2,383.47 2,246.93 1,572.10 1,488.53 1,375.74 1,179.83 962.04 16.31%
EPS 5.94 19.74 9.73 20.15 12.35 10.73 1.99 19.98%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 3.5501 3.5522 4.242 4.0506 3.2661 3.2207 3.1398 2.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.70 1.65 1.75 1.67 1.80 1.90 1.80 -
P/RPS 0.07 0.07 0.11 0.11 0.13 0.16 0.19 -15.32%
P/EPS 28.64 8.36 17.99 8.29 14.58 17.71 90.30 -17.41%
EY 3.49 11.96 5.56 12.06 6.86 5.65 1.11 21.02%
DY 0.00 0.00 0.00 3.59 3.33 3.16 3.33 -
P/NAPS 0.48 0.46 0.41 0.41 0.55 0.59 0.57 -2.82%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 22/05/18 31/05/17 26/05/16 29/05/15 29/05/14 23/05/13 -
Price 1.76 1.75 1.77 1.85 1.80 2.00 1.79 -
P/RPS 0.07 0.08 0.11 0.12 0.13 0.17 0.19 -15.32%
P/EPS 29.65 8.87 18.20 9.18 14.58 18.64 89.80 -16.85%
EY 3.37 11.28 5.49 10.89 6.86 5.37 1.11 20.32%
DY 0.00 0.00 0.00 3.24 3.33 3.00 3.35 -
P/NAPS 0.50 0.49 0.42 0.46 0.55 0.62 0.57 -2.15%

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