[MTD] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -2.71%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,202,320 1,208,096 1,101,396 1,172,633 1,130,128 955,596 838,712 27.05%
PBT 71,064 88,616 136,787 176,474 186,472 208,656 181,769 -46.44%
Tax -54,812 -48,564 -50,382 -44,944 -47,544 -54,964 -39,871 23.56%
NP 16,252 40,052 86,405 131,530 138,928 153,692 141,898 -76.32%
-
NP to SH 17,588 35,252 50,025 93,685 96,298 115,328 158,086 -76.77%
-
Tax Rate 77.13% 54.80% 36.83% 25.47% 25.50% 26.34% 21.93% -
Total Cost 1,186,068 1,168,044 1,014,991 1,041,102 991,200 801,904 696,814 42.42%
-
Net Worth 627,738 654,599 651,529 640,882 647,531 711,637 688,884 -5.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 16,996 7,768 11,881 - 11,529 -
Div Payout % - - 33.98% 8.29% 12.34% - 7.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 627,738 654,599 651,529 640,882 647,531 711,637 688,884 -5.99%
NOSH 282,765 283,376 283,273 291,310 297,032 305,423 288,236 -1.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.35% 3.32% 7.85% 11.22% 12.29% 16.08% 16.92% -
ROE 2.80% 5.39% 7.68% 14.62% 14.87% 16.21% 22.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 425.20 426.32 388.81 402.54 380.47 312.88 290.98 28.68%
EPS 6.22 12.44 17.66 32.16 32.42 37.76 54.84 -76.47%
DPS 0.00 0.00 6.00 2.67 4.00 0.00 4.00 -
NAPS 2.22 2.31 2.30 2.20 2.18 2.33 2.39 -4.78%
Adjusted Per Share Value based on latest NOSH - 291,370
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 478.70 481.00 438.51 466.88 449.95 380.46 333.93 27.05%
EPS 7.00 14.04 19.92 37.30 38.34 45.92 62.94 -76.78%
DPS 0.00 0.00 6.77 3.09 4.73 0.00 4.59 -
NAPS 2.4993 2.6062 2.594 2.5516 2.5781 2.8333 2.7428 -5.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 2.63 3.12 3.50 3.08 2.16 2.10 -
P/RPS 0.43 0.62 0.80 0.87 0.81 0.69 0.72 -29.01%
P/EPS 29.10 21.14 17.67 10.88 9.50 5.72 3.83 285.05%
EY 3.44 4.73 5.66 9.19 10.53 17.48 26.12 -74.01%
DY 0.00 0.00 1.92 0.76 1.30 0.00 1.90 -
P/NAPS 0.82 1.14 1.36 1.59 1.41 0.93 0.88 -4.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 -
Price 1.63 2.20 2.65 3.46 3.04 2.50 2.20 -
P/RPS 0.38 0.52 0.68 0.86 0.80 0.80 0.76 -36.92%
P/EPS 26.21 17.68 15.01 10.76 9.38 6.62 4.01 248.38%
EY 3.82 5.65 6.66 9.29 10.66 15.10 24.93 -71.26%
DY 0.00 0.00 2.26 0.77 1.32 0.00 1.82 -
P/NAPS 0.73 0.95 1.15 1.57 1.39 1.07 0.92 -14.25%

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