[MTD] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 229.52%
YoY- -66.21%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 838,712 666,910 515,312 447,756 423,890 387,680 395,146 65.23%
PBT 181,769 122,956 63,882 73,896 -1,939 -4,872 145,134 16.20%
Tax -39,871 -40,830 -38,098 -30,856 -35,181 -40,102 -36,460 6.14%
NP 141,898 82,125 25,784 43,040 -37,120 -44,974 108,674 19.48%
-
NP to SH 158,086 74,633 14,806 29,840 -23,039 -32,222 86,668 49.34%
-
Tax Rate 21.93% 33.21% 59.64% 41.76% - - 25.12% -
Total Cost 696,814 584,785 489,528 404,716 461,010 432,654 286,472 80.96%
-
Net Worth 688,884 584,818 574,228 559,360 525,240 711,351 492,598 25.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 11,529 - - - - - - -
Div Payout % 7.29% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 688,884 584,818 574,228 559,360 525,240 711,351 492,598 25.08%
NOSH 288,236 286,170 283,639 278,358 258,739 258,194 258,094 7.64%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.92% 12.31% 5.00% 9.61% -8.76% -11.60% 27.50% -
ROE 22.95% 12.76% 2.58% 5.33% -4.39% -4.53% 17.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 290.98 233.05 181.68 160.86 163.83 150.15 153.10 53.49%
EPS 54.84 26.08 5.22 10.72 -8.91 -12.48 33.58 38.72%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.0436 2.0245 2.0095 2.03 2.7551 1.9086 16.19%
Adjusted Per Share Value based on latest NOSH - 278,358
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 333.93 265.53 205.17 178.27 168.77 154.35 157.33 65.23%
EPS 62.94 29.71 5.89 11.88 -9.17 -12.83 34.51 49.32%
DPS 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7428 2.3284 2.2863 2.2271 2.0912 2.8322 1.9613 25.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.10 2.10 1.80 1.69 2.25 1.90 2.25 -
P/RPS 0.72 0.90 0.99 1.05 1.37 1.27 1.47 -37.89%
P/EPS 3.83 8.05 34.48 15.76 -25.27 -15.22 6.70 -31.14%
EY 26.12 12.42 2.90 6.34 -3.96 -6.57 14.92 45.30%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.89 0.84 1.11 0.69 1.18 -17.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 30/11/05 -
Price 2.20 2.00 2.13 1.80 1.75 2.13 1.96 -
P/RPS 0.76 0.86 1.17 1.12 1.07 1.42 1.28 -29.37%
P/EPS 4.01 7.67 40.80 16.79 -19.65 -17.07 5.84 -22.18%
EY 24.93 13.04 2.45 5.96 -5.09 -5.86 17.13 28.45%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.98 1.05 0.90 0.86 0.77 1.03 -7.25%

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