[MTD] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -55.99%
YoY- 58.64%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 538,116 655,433 718,089 745,714 776,872 467,194 433,601 15.53%
PBT 263,644 105,633 101,005 94,536 158,404 87,612 70,685 141.08%
Tax -41,040 -37,162 -37,497 -35,618 -24,544 -17,920 -7,990 198.59%
NP 222,604 68,471 63,508 58,918 133,860 69,692 62,694 133.28%
-
NP to SH 222,604 68,471 63,508 58,918 133,860 69,692 62,694 133.28%
-
Tax Rate 15.57% 35.18% 37.12% 37.68% 15.49% 20.45% 11.30% -
Total Cost 315,512 586,962 654,581 686,796 643,012 397,502 370,906 -10.24%
-
Net Worth 505,435 443,145 1,075,712 404,860 504,619 469,776 323,668 34.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 10,797 - - - 10,794 - -
Div Payout % - 15.77% - - - 15.49% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 505,435 443,145 1,075,712 404,860 504,619 469,776 323,668 34.70%
NOSH 135,009 134,969 134,970 134,953 134,939 134,931 128,895 3.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 41.37% 10.45% 8.84% 7.90% 17.23% 14.92% 14.46% -
ROE 44.04% 15.45% 5.90% 14.55% 26.53% 14.84% 19.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 398.58 485.62 532.04 552.57 575.72 346.25 336.40 12.00%
EPS 164.88 50.73 47.05 43.66 99.20 51.65 48.64 126.16%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.7437 3.2833 7.97 3.00 3.7396 3.4816 2.5111 30.59%
Adjusted Per Share Value based on latest NOSH - 134,980
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 214.25 260.96 285.90 296.90 309.31 186.01 172.64 15.52%
EPS 88.63 27.26 25.29 23.46 53.30 27.75 24.96 133.29%
DPS 0.00 4.30 0.00 0.00 0.00 4.30 0.00 -
NAPS 2.0124 1.7644 4.2829 1.6119 2.0091 1.8704 1.2887 34.70%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 4.38 4.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.10 0.89 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.66 8.48 0.00 0.00 0.00 0.00 0.00 -
EY 37.64 11.80 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.31 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 -
Price 6.15 4.02 5.95 0.00 0.00 0.00 0.00 -
P/RPS 1.54 0.83 1.12 0.00 0.00 0.00 0.00 -
P/EPS 3.73 7.92 12.65 0.00 0.00 0.00 0.00 -
EY 26.81 12.62 7.91 0.00 0.00 0.00 0.00 -
DY 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.22 0.75 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