[MTD] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -1.87%
YoY- 212.7%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 447,756 423,890 387,680 395,146 352,476 521,170 520,068 -9.52%
PBT 73,896 -1,939 -4,872 145,134 144,056 59,839 60,250 14.62%
Tax -30,856 -35,181 -40,102 -36,460 -36,776 -42,370 -37,480 -12.19%
NP 43,040 -37,120 -44,974 108,674 107,280 17,469 22,770 53.05%
-
NP to SH 29,840 -23,039 -32,222 86,668 88,316 17,469 22,770 19.81%
-
Tax Rate 41.76% - - 25.12% 25.53% 70.81% 62.21% -
Total Cost 404,716 461,010 432,654 286,472 245,196 503,701 497,297 -12.86%
-
Net Worth 559,360 525,240 711,351 492,598 504,514 606,508 503,384 7.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 10,571 - -
Div Payout % - - - - - 60.52% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 559,360 525,240 711,351 492,598 504,514 606,508 503,384 7.30%
NOSH 278,358 258,739 258,194 258,094 260,058 264,296 268,944 2.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.61% -8.76% -11.60% 27.50% 30.44% 3.35% 4.38% -
ROE 5.33% -4.39% -4.53% 17.59% 17.51% 2.88% 4.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 160.86 163.83 150.15 153.10 135.54 197.19 193.37 -11.57%
EPS 10.72 -8.91 -12.48 33.58 33.96 6.62 8.47 17.05%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.0095 2.03 2.7551 1.9086 1.94 2.2948 1.8717 4.86%
Adjusted Per Share Value based on latest NOSH - 258,262
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.27 168.77 154.35 157.33 140.34 207.50 207.06 -9.52%
EPS 11.88 -9.17 -12.83 34.51 35.16 6.96 9.07 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 4.21 0.00 -
NAPS 2.2271 2.0912 2.8322 1.9613 2.0087 2.4148 2.0042 7.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.69 2.25 1.90 2.25 2.32 2.40 2.75 -
P/RPS 1.05 1.37 1.27 1.47 1.71 1.22 1.42 -18.27%
P/EPS 15.76 -25.27 -15.22 6.70 6.83 36.31 32.48 -38.33%
EY 6.34 -3.96 -6.57 14.92 14.64 2.75 3.08 62.03%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.84 1.11 0.69 1.18 1.20 1.05 1.47 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.80 1.75 2.13 1.96 2.20 2.10 2.32 -
P/RPS 1.12 1.07 1.42 1.28 1.62 1.06 1.20 -4.50%
P/EPS 16.79 -19.65 -17.07 5.84 6.48 31.77 27.40 -27.92%
EY 5.96 -5.09 -5.86 17.13 15.44 3.15 3.65 38.79%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.90 0.86 0.77 1.03 1.13 0.92 1.24 -19.28%

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