[MTD] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -50.11%
YoY- -81.74%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 895,668 1,156,159 1,152,606 1,202,320 1,208,096 1,101,396 1,172,633 -16.45%
PBT 118,612 30,383 102,217 71,064 88,616 136,787 176,474 -23.28%
Tax -58,424 -50,943 -54,554 -54,812 -48,564 -50,382 -44,944 19.12%
NP 60,188 -20,560 47,662 16,252 40,052 86,405 131,530 -40.64%
-
NP to SH 66,420 5,682 50,922 17,588 35,252 50,025 93,685 -20.50%
-
Tax Rate 49.26% 167.67% 53.37% 77.13% 54.80% 36.83% 25.47% -
Total Cost 835,480 1,176,719 1,104,944 1,186,068 1,168,044 1,014,991 1,041,102 -13.65%
-
Net Worth 642,135 618,253 616,730 627,738 654,599 651,529 640,882 0.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 14,115 - - - 16,996 7,768 -
Div Payout % - 248.42% - - - 33.98% 8.29% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 642,135 618,253 616,730 627,738 654,599 651,529 640,882 0.13%
NOSH 282,879 282,307 282,903 282,765 283,376 283,273 291,310 -1.94%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.72% -1.78% 4.14% 1.35% 3.32% 7.85% 11.22% -
ROE 10.34% 0.92% 8.26% 2.80% 5.39% 7.68% 14.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 316.63 409.54 407.42 425.20 426.32 388.81 402.54 -14.80%
EPS 23.48 2.00 18.00 6.22 12.44 17.66 32.16 -18.93%
DPS 0.00 5.00 0.00 0.00 0.00 6.00 2.67 -
NAPS 2.27 2.19 2.18 2.22 2.31 2.30 2.20 2.11%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 356.60 460.32 458.90 478.70 481.00 438.51 466.88 -16.45%
EPS 26.44 2.26 20.27 7.00 14.04 19.92 37.30 -20.51%
DPS 0.00 5.62 0.00 0.00 0.00 6.77 3.09 -
NAPS 2.5566 2.4615 2.4555 2.4993 2.6062 2.594 2.5516 0.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.00 1.80 1.61 1.81 2.63 3.12 3.50 -
P/RPS 0.63 0.44 0.40 0.43 0.62 0.80 0.87 -19.37%
P/EPS 8.52 89.43 8.94 29.10 21.14 17.67 10.88 -15.05%
EY 11.74 1.12 11.18 3.44 4.73 5.66 9.19 17.75%
DY 0.00 2.78 0.00 0.00 0.00 1.92 0.76 -
P/NAPS 0.88 0.82 0.74 0.82 1.14 1.36 1.59 -32.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 -
Price 2.35 2.00 1.48 1.63 2.20 2.65 3.46 -
P/RPS 0.74 0.49 0.36 0.38 0.52 0.68 0.86 -9.54%
P/EPS 10.01 99.37 8.22 26.21 17.68 15.01 10.76 -4.70%
EY 9.99 1.01 12.16 3.82 5.65 6.66 9.29 4.96%
DY 0.00 2.50 0.00 0.00 0.00 2.26 0.77 -
P/NAPS 1.04 0.91 0.68 0.73 0.95 1.15 1.57 -24.02%

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