[MTD] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 404.07%
YoY- 331.62%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,130,128 955,596 838,712 666,910 515,312 447,756 423,890 92.15%
PBT 186,472 208,656 181,769 122,956 63,882 73,896 -1,939 -
Tax -47,544 -54,964 -39,871 -40,830 -38,098 -30,856 -35,181 22.21%
NP 138,928 153,692 141,898 82,125 25,784 43,040 -37,120 -
-
NP to SH 96,298 115,328 158,086 74,633 14,806 29,840 -23,039 -
-
Tax Rate 25.50% 26.34% 21.93% 33.21% 59.64% 41.76% - -
Total Cost 991,200 801,904 696,814 584,785 489,528 404,716 461,010 66.50%
-
Net Worth 647,531 711,637 688,884 584,818 574,228 559,360 525,240 14.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,881 - 11,529 - - - - -
Div Payout % 12.34% - 7.29% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 647,531 711,637 688,884 584,818 574,228 559,360 525,240 14.95%
NOSH 297,032 305,423 288,236 286,170 283,639 278,358 258,739 9.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.29% 16.08% 16.92% 12.31% 5.00% 9.61% -8.76% -
ROE 14.87% 16.21% 22.95% 12.76% 2.58% 5.33% -4.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 380.47 312.88 290.98 233.05 181.68 160.86 163.83 75.27%
EPS 32.42 37.76 54.84 26.08 5.22 10.72 -8.91 -
DPS 4.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.33 2.39 2.0436 2.0245 2.0095 2.03 4.86%
Adjusted Per Share Value based on latest NOSH - 289,809
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 449.95 380.46 333.93 265.53 205.17 178.27 168.77 92.15%
EPS 38.34 45.92 62.94 29.71 5.89 11.88 -9.17 -
DPS 4.73 0.00 4.59 0.00 0.00 0.00 0.00 -
NAPS 2.5781 2.8333 2.7428 2.3284 2.2863 2.2271 2.0912 14.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.08 2.16 2.10 2.10 1.80 1.69 2.25 -
P/RPS 0.81 0.69 0.72 0.90 0.99 1.05 1.37 -29.53%
P/EPS 9.50 5.72 3.83 8.05 34.48 15.76 -25.27 -
EY 10.53 17.48 26.12 12.42 2.90 6.34 -3.96 -
DY 1.30 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.93 0.88 1.03 0.89 0.84 1.11 17.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 -
Price 3.04 2.50 2.20 2.00 2.13 1.80 1.75 -
P/RPS 0.80 0.80 0.76 0.86 1.17 1.12 1.07 -17.60%
P/EPS 9.38 6.62 4.01 7.67 40.80 16.79 -19.65 -
EY 10.66 15.10 24.93 13.04 2.45 5.96 -5.09 -
DY 1.32 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.07 0.92 0.98 1.05 0.90 0.86 37.68%

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