[MTD] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -66.41%
YoY- -89.83%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 352,476 521,170 520,068 563,886 710,560 577,601 577,169 -28.04%
PBT 144,056 59,839 60,250 73,820 138,204 218,292 281,669 -36.07%
Tax -36,776 -42,370 -37,480 -46,104 -55,680 -58,457 -57,536 -25.81%
NP 107,280 17,469 22,770 27,716 82,524 159,835 224,133 -38.83%
-
NP to SH 88,316 17,469 22,770 27,716 82,524 159,835 224,133 -46.28%
-
Tax Rate 25.53% 70.81% 62.21% 62.45% 40.29% 26.78% 20.43% -
Total Cost 245,196 503,701 497,297 536,170 628,036 417,766 353,036 -21.59%
-
Net Worth 504,514 606,508 503,384 524,414 540,255 516,478 616,130 -12.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 10,571 - - - 10,953 - -
Div Payout % - 60.52% - - - 6.85% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 504,514 606,508 503,384 524,414 540,255 516,478 616,130 -12.48%
NOSH 260,058 264,296 268,944 277,160 276,926 273,848 272,624 -3.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 30.44% 3.35% 4.38% 4.92% 11.61% 27.67% 38.83% -
ROE 17.51% 2.88% 4.52% 5.29% 15.28% 30.95% 36.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 135.54 197.19 193.37 203.45 256.59 210.92 211.71 -25.73%
EPS 33.96 6.62 8.47 10.00 29.80 58.40 82.21 -44.56%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.94 2.2948 1.8717 1.8921 1.9509 1.886 2.26 -9.68%
Adjusted Per Share Value based on latest NOSH - 277,581
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 140.34 207.50 207.06 224.51 282.91 229.97 229.80 -28.04%
EPS 35.16 6.96 9.07 11.03 32.86 63.64 89.24 -46.28%
DPS 0.00 4.21 0.00 0.00 0.00 4.36 0.00 -
NAPS 2.0087 2.4148 2.0042 2.0879 2.151 2.0563 2.4531 -12.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.32 2.40 2.75 2.54 3.06 3.64 3.18 -
P/RPS 1.71 1.22 1.42 1.25 1.19 1.73 1.50 9.13%
P/EPS 6.83 36.31 32.48 25.40 10.27 6.24 3.87 46.09%
EY 14.64 2.75 3.08 3.94 9.74 16.03 25.85 -31.57%
DY 0.00 1.67 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.20 1.05 1.47 1.34 1.57 1.93 1.41 -10.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 12/03/04 -
Price 2.20 2.10 2.32 2.60 2.57 3.30 3.32 -
P/RPS 1.62 1.06 1.20 1.28 1.00 1.56 1.57 2.11%
P/EPS 6.48 31.77 27.40 26.00 8.62 5.65 4.04 37.06%
EY 15.44 3.15 3.65 3.85 11.60 17.69 24.76 -27.03%
DY 0.00 1.90 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 1.13 0.92 1.24 1.37 1.32 1.75 1.47 -16.09%

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