[MTD] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 17.72%
YoY- 344.58%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,029,204 877,406 861,030 945,532 895,668 1,156,159 1,152,606 -7.29%
PBT 251,968 115,589 136,620 131,056 118,612 30,383 102,217 82.78%
Tax -53,660 -62,142 -50,996 -52,050 -58,424 -50,943 -54,554 -1.09%
NP 198,308 53,447 85,624 79,006 60,188 -20,560 47,662 159.36%
-
NP to SH 223,256 59,722 83,110 78,192 66,420 5,682 50,922 168.60%
-
Tax Rate 21.30% 53.76% 37.33% 39.72% 49.26% 167.67% 53.37% -
Total Cost 830,896 823,959 775,406 866,526 835,480 1,176,719 1,104,944 -17.34%
-
Net Worth 604,994 645,719 698,559 670,459 642,135 618,253 616,730 -1.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 14,115 - -
Div Payout % - - - - - 248.42% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 604,994 645,719 698,559 670,459 642,135 618,253 616,730 -1.27%
NOSH 257,444 281,973 282,817 282,894 282,879 282,307 282,903 -6.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.27% 6.09% 9.94% 8.36% 6.72% -1.78% 4.14% -
ROE 36.90% 9.25% 11.90% 11.66% 10.34% 0.92% 8.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 399.78 311.17 304.45 334.24 316.63 409.54 407.42 -1.25%
EPS 86.72 21.18 29.39 27.64 23.48 2.00 18.00 186.07%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.35 2.29 2.47 2.37 2.27 2.19 2.18 5.14%
Adjusted Per Share Value based on latest NOSH - 282,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 409.77 349.33 342.81 376.46 356.60 460.32 458.90 -7.29%
EPS 88.89 23.78 33.09 31.13 26.44 2.26 20.27 168.64%
DPS 0.00 0.00 0.00 0.00 0.00 5.62 0.00 -
NAPS 2.4088 2.5709 2.7813 2.6694 2.5566 2.4615 2.4555 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.42 3.46 2.84 2.60 2.00 1.80 1.61 -
P/RPS 1.11 1.11 0.93 0.78 0.63 0.44 0.40 97.84%
P/EPS 5.10 16.34 9.66 9.41 8.52 89.43 8.94 -31.28%
EY 19.62 6.12 10.35 10.63 11.74 1.12 11.18 45.64%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.88 1.51 1.15 1.10 0.88 0.82 0.74 86.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 -
Price 4.93 3.97 3.40 2.75 2.35 2.00 1.48 -
P/RPS 1.23 1.28 1.12 0.82 0.74 0.49 0.36 127.35%
P/EPS 5.68 18.74 11.57 9.95 10.01 99.37 8.22 -21.89%
EY 17.59 5.34 8.64 10.05 9.99 1.01 12.16 27.99%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 2.10 1.73 1.38 1.16 1.04 0.91 0.68 112.50%

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