[MTD] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -50.38%
YoY- -82.92%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 955,596 838,712 666,910 515,312 447,756 423,890 387,680 82.77%
PBT 208,656 181,769 122,956 63,882 73,896 -1,939 -4,872 -
Tax -54,964 -39,871 -40,830 -38,098 -30,856 -35,181 -40,102 23.45%
NP 153,692 141,898 82,125 25,784 43,040 -37,120 -44,974 -
-
NP to SH 115,328 158,086 74,633 14,806 29,840 -23,039 -32,222 -
-
Tax Rate 26.34% 21.93% 33.21% 59.64% 41.76% - - -
Total Cost 801,904 696,814 584,785 489,528 404,716 461,010 432,654 51.05%
-
Net Worth 711,637 688,884 584,818 574,228 559,360 525,240 711,351 0.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 11,529 - - - - - -
Div Payout % - 7.29% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 711,637 688,884 584,818 574,228 559,360 525,240 711,351 0.02%
NOSH 305,423 288,236 286,170 283,639 278,358 258,739 258,194 11.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.08% 16.92% 12.31% 5.00% 9.61% -8.76% -11.60% -
ROE 16.21% 22.95% 12.76% 2.58% 5.33% -4.39% -4.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 312.88 290.98 233.05 181.68 160.86 163.83 150.15 63.36%
EPS 37.76 54.84 26.08 5.22 10.72 -8.91 -12.48 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 2.0436 2.0245 2.0095 2.03 2.7551 -10.59%
Adjusted Per Share Value based on latest NOSH - 285,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 380.46 333.93 265.53 205.17 178.27 168.77 154.35 82.77%
EPS 45.92 62.94 29.71 5.89 11.88 -9.17 -12.83 -
DPS 0.00 4.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8333 2.7428 2.3284 2.2863 2.2271 2.0912 2.8322 0.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.10 2.10 1.80 1.69 2.25 1.90 -
P/RPS 0.69 0.72 0.90 0.99 1.05 1.37 1.27 -33.49%
P/EPS 5.72 3.83 8.05 34.48 15.76 -25.27 -15.22 -
EY 17.48 26.12 12.42 2.90 6.34 -3.96 -6.57 -
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.03 0.89 0.84 1.11 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 -
Price 2.50 2.20 2.00 2.13 1.80 1.75 2.13 -
P/RPS 0.80 0.76 0.86 1.17 1.12 1.07 1.42 -31.85%
P/EPS 6.62 4.01 7.67 40.80 16.79 -19.65 -17.07 -
EY 15.10 24.93 13.04 2.45 5.96 -5.09 -5.86 -
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 0.98 1.05 0.90 0.86 0.77 24.60%

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