[MTD] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 7.79%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 558,988 538,116 655,433 718,089 745,714 776,872 467,194 12.69%
PBT 323,596 263,644 105,633 101,005 94,536 158,404 87,612 138.75%
Tax -51,058 -41,040 -37,162 -37,497 -35,618 -24,544 -17,920 100.85%
NP 272,538 222,604 68,471 63,508 58,918 133,860 69,692 148.00%
-
NP to SH 272,538 222,604 68,471 63,508 58,918 133,860 69,692 148.00%
-
Tax Rate 15.78% 15.57% 35.18% 37.12% 37.68% 15.49% 20.45% -
Total Cost 286,450 315,512 586,962 654,581 686,796 643,012 397,502 -19.60%
-
Net Worth 595,093 505,435 443,145 1,075,712 404,860 504,619 469,776 17.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 10,797 - - - 10,794 -
Div Payout % - - 15.77% - - - 15.49% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 595,093 505,435 443,145 1,075,712 404,860 504,619 469,776 17.05%
NOSH 135,402 135,009 134,969 134,970 134,953 134,939 134,931 0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 48.76% 41.37% 10.45% 8.84% 7.90% 17.23% 14.92% -
ROE 45.80% 44.04% 15.45% 5.90% 14.55% 26.53% 14.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 412.83 398.58 485.62 532.04 552.57 575.72 346.25 12.42%
EPS 201.28 164.88 50.73 47.05 43.66 99.20 51.65 147.43%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 4.395 3.7437 3.2833 7.97 3.00 3.7396 3.4816 16.78%
Adjusted Per Share Value based on latest NOSH - 134,936
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 222.56 214.25 260.96 285.90 296.90 309.31 186.01 12.69%
EPS 108.51 88.63 27.26 25.29 23.46 53.30 27.75 147.99%
DPS 0.00 0.00 4.30 0.00 0.00 0.00 4.30 -
NAPS 2.3693 2.0124 1.7644 4.2829 1.6119 2.0091 1.8704 17.05%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 5.45 4.38 4.30 0.00 0.00 0.00 0.00 -
P/RPS 1.32 1.10 0.89 0.00 0.00 0.00 0.00 -
P/EPS 2.71 2.66 8.48 0.00 0.00 0.00 0.00 -
EY 36.93 37.64 11.80 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 1.31 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 -
Price 3.06 6.15 4.02 5.95 0.00 0.00 0.00 -
P/RPS 0.74 1.54 0.83 1.12 0.00 0.00 0.00 -
P/EPS 1.52 3.73 7.92 12.65 0.00 0.00 0.00 -
EY 65.78 26.81 12.62 7.91 0.00 0.00 0.00 -
DY 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.64 1.22 0.75 0.00 0.00 0.00 -

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