[MTD] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 92.07%
YoY- 145.9%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 655,433 718,089 745,714 776,872 467,194 433,601 404,836 37.91%
PBT 105,633 101,005 94,536 158,404 87,612 70,685 39,724 92.05%
Tax -37,162 -37,497 -35,618 -24,544 -17,920 -7,990 -2,584 492.34%
NP 68,471 63,508 58,918 133,860 69,692 62,694 37,140 50.40%
-
NP to SH 68,471 63,508 58,918 133,860 69,692 62,694 37,140 50.40%
-
Tax Rate 35.18% 37.12% 37.68% 15.49% 20.45% 11.30% 6.50% -
Total Cost 586,962 654,581 686,796 643,012 397,502 370,906 367,696 36.62%
-
Net Worth 443,145 1,075,712 404,860 504,619 469,776 323,668 298,266 30.23%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,797 - - - 10,794 - - -
Div Payout % 15.77% - - - 15.49% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 443,145 1,075,712 404,860 504,619 469,776 323,668 298,266 30.23%
NOSH 134,969 134,970 134,953 134,939 134,931 128,895 128,779 3.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.45% 8.84% 7.90% 17.23% 14.92% 14.46% 9.17% -
ROE 15.45% 5.90% 14.55% 26.53% 14.84% 19.37% 12.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 485.62 532.04 552.57 575.72 346.25 336.40 314.36 33.66%
EPS 50.73 47.05 43.66 99.20 51.65 48.64 28.84 45.76%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.2833 7.97 3.00 3.7396 3.4816 2.5111 2.3161 26.21%
Adjusted Per Share Value based on latest NOSH - 134,939
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 260.96 285.90 296.90 309.31 186.01 172.64 161.18 37.92%
EPS 27.26 25.29 23.46 53.30 27.75 24.96 14.79 50.38%
DPS 4.30 0.00 0.00 0.00 4.30 0.00 0.00 -
NAPS 1.7644 4.2829 1.6119 2.0091 1.8704 1.2887 1.1875 30.24%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.80 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 30/11/01 -
Price 4.02 5.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 1.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.92 12.65 0.00 0.00 0.00 0.00 0.00 -
EY 12.62 7.91 0.00 0.00 0.00 0.00 0.00 -
DY 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.75 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment