[MTD] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 1068.95%
YoY- 88.41%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 877,406 861,030 945,532 895,668 1,156,159 1,152,606 1,202,320 -18.95%
PBT 115,589 136,620 131,056 118,612 30,383 102,217 71,064 38.34%
Tax -62,142 -50,996 -52,050 -58,424 -50,943 -54,554 -54,812 8.73%
NP 53,447 85,624 79,006 60,188 -20,560 47,662 16,252 121.30%
-
NP to SH 59,722 83,110 78,192 66,420 5,682 50,922 17,588 126.08%
-
Tax Rate 53.76% 37.33% 39.72% 49.26% 167.67% 53.37% 77.13% -
Total Cost 823,959 775,406 866,526 835,480 1,176,719 1,104,944 1,186,068 -21.57%
-
Net Worth 645,719 698,559 670,459 642,135 618,253 616,730 627,738 1.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 14,115 - - -
Div Payout % - - - - 248.42% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 645,719 698,559 670,459 642,135 618,253 616,730 627,738 1.90%
NOSH 281,973 282,817 282,894 282,879 282,307 282,903 282,765 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.09% 9.94% 8.36% 6.72% -1.78% 4.14% 1.35% -
ROE 9.25% 11.90% 11.66% 10.34% 0.92% 8.26% 2.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 311.17 304.45 334.24 316.63 409.54 407.42 425.20 -18.80%
EPS 21.18 29.39 27.64 23.48 2.00 18.00 6.22 126.50%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.29 2.47 2.37 2.27 2.19 2.18 2.22 2.09%
Adjusted Per Share Value based on latest NOSH - 282,879
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 349.33 342.81 376.46 356.60 460.32 458.90 478.70 -18.96%
EPS 23.78 33.09 31.13 26.44 2.26 20.27 7.00 126.15%
DPS 0.00 0.00 0.00 0.00 5.62 0.00 0.00 -
NAPS 2.5709 2.7813 2.6694 2.5566 2.4615 2.4555 2.4993 1.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.46 2.84 2.60 2.00 1.80 1.61 1.81 -
P/RPS 1.11 0.93 0.78 0.63 0.44 0.40 0.43 88.28%
P/EPS 16.34 9.66 9.41 8.52 89.43 8.94 29.10 -31.96%
EY 6.12 10.35 10.63 11.74 1.12 11.18 3.44 46.87%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.51 1.15 1.10 0.88 0.82 0.74 0.82 50.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 -
Price 3.97 3.40 2.75 2.35 2.00 1.48 1.63 -
P/RPS 1.28 1.12 0.82 0.74 0.49 0.36 0.38 124.87%
P/EPS 18.74 11.57 9.95 10.01 99.37 8.22 26.21 -20.05%
EY 5.34 8.64 10.05 9.99 1.01 12.16 3.82 25.04%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.73 1.38 1.16 1.04 0.91 0.68 0.73 77.84%

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