[MTD] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -27.05%
YoY- 286.49%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,101,396 1,172,633 1,130,128 955,596 838,712 666,910 515,312 65.84%
PBT 136,787 176,474 186,472 208,656 181,769 122,956 63,882 66.05%
Tax -50,382 -44,944 -47,544 -54,964 -39,871 -40,830 -38,098 20.45%
NP 86,405 131,530 138,928 153,692 141,898 82,125 25,784 123.77%
-
NP to SH 50,025 93,685 96,298 115,328 158,086 74,633 14,806 124.99%
-
Tax Rate 36.83% 25.47% 25.50% 26.34% 21.93% 33.21% 59.64% -
Total Cost 1,014,991 1,041,102 991,200 801,904 696,814 584,785 489,528 62.52%
-
Net Worth 651,529 640,882 647,531 711,637 688,884 584,818 574,228 8.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 16,996 7,768 11,881 - 11,529 - - -
Div Payout % 33.98% 8.29% 12.34% - 7.29% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 651,529 640,882 647,531 711,637 688,884 584,818 574,228 8.77%
NOSH 283,273 291,310 297,032 305,423 288,236 286,170 283,639 -0.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.85% 11.22% 12.29% 16.08% 16.92% 12.31% 5.00% -
ROE 7.68% 14.62% 14.87% 16.21% 22.95% 12.76% 2.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 388.81 402.54 380.47 312.88 290.98 233.05 181.68 65.99%
EPS 17.66 32.16 32.42 37.76 54.84 26.08 5.22 125.19%
DPS 6.00 2.67 4.00 0.00 4.00 0.00 0.00 -
NAPS 2.30 2.20 2.18 2.33 2.39 2.0436 2.0245 8.86%
Adjusted Per Share Value based on latest NOSH - 305,423
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 438.51 466.88 449.95 380.46 333.93 265.53 205.17 65.84%
EPS 19.92 37.30 38.34 45.92 62.94 29.71 5.89 125.14%
DPS 6.77 3.09 4.73 0.00 4.59 0.00 0.00 -
NAPS 2.594 2.5516 2.5781 2.8333 2.7428 2.3284 2.2863 8.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.12 3.50 3.08 2.16 2.10 2.10 1.80 -
P/RPS 0.80 0.87 0.81 0.69 0.72 0.90 0.99 -13.23%
P/EPS 17.67 10.88 9.50 5.72 3.83 8.05 34.48 -35.93%
EY 5.66 9.19 10.53 17.48 26.12 12.42 2.90 56.11%
DY 1.92 0.76 1.30 0.00 1.90 0.00 0.00 -
P/NAPS 1.36 1.59 1.41 0.93 0.88 1.03 0.89 32.63%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 -
Price 2.65 3.46 3.04 2.50 2.20 2.00 2.13 -
P/RPS 0.68 0.86 0.80 0.80 0.76 0.86 1.17 -30.33%
P/EPS 15.01 10.76 9.38 6.62 4.01 7.67 40.80 -48.62%
EY 6.66 9.29 10.66 15.10 24.93 13.04 2.45 94.65%
DY 2.26 0.77 1.32 0.00 1.82 0.00 0.00 -
P/NAPS 1.15 1.57 1.39 1.07 0.92 0.98 1.05 6.24%

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