[MTD] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 189.53%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 945,532 895,668 1,156,159 1,152,606 1,202,320 1,208,096 1,101,396 -9.66%
PBT 131,056 118,612 30,383 102,217 71,064 88,616 136,787 -2.81%
Tax -52,050 -58,424 -50,943 -54,554 -54,812 -48,564 -50,382 2.19%
NP 79,006 60,188 -20,560 47,662 16,252 40,052 86,405 -5.78%
-
NP to SH 78,192 66,420 5,682 50,922 17,588 35,252 50,025 34.64%
-
Tax Rate 39.72% 49.26% 167.67% 53.37% 77.13% 54.80% 36.83% -
Total Cost 866,526 835,480 1,176,719 1,104,944 1,186,068 1,168,044 1,014,991 -9.99%
-
Net Worth 670,459 642,135 618,253 616,730 627,738 654,599 651,529 1.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 14,115 - - - 16,996 -
Div Payout % - - 248.42% - - - 33.98% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 670,459 642,135 618,253 616,730 627,738 654,599 651,529 1.92%
NOSH 282,894 282,879 282,307 282,903 282,765 283,376 283,273 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.36% 6.72% -1.78% 4.14% 1.35% 3.32% 7.85% -
ROE 11.66% 10.34% 0.92% 8.26% 2.80% 5.39% 7.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 334.24 316.63 409.54 407.42 425.20 426.32 388.81 -9.58%
EPS 27.64 23.48 2.00 18.00 6.22 12.44 17.66 34.76%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 2.37 2.27 2.19 2.18 2.22 2.31 2.30 2.01%
Adjusted Per Share Value based on latest NOSH - 282,945
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 376.46 356.60 460.32 458.90 478.70 481.00 438.51 -9.66%
EPS 31.13 26.44 2.26 20.27 7.00 14.04 19.92 34.63%
DPS 0.00 0.00 5.62 0.00 0.00 0.00 6.77 -
NAPS 2.6694 2.5566 2.4615 2.4555 2.4993 2.6062 2.594 1.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.60 2.00 1.80 1.61 1.81 2.63 3.12 -
P/RPS 0.78 0.63 0.44 0.40 0.43 0.62 0.80 -1.67%
P/EPS 9.41 8.52 89.43 8.94 29.10 21.14 17.67 -34.27%
EY 10.63 11.74 1.12 11.18 3.44 4.73 5.66 52.16%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.92 -
P/NAPS 1.10 0.88 0.82 0.74 0.82 1.14 1.36 -13.17%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 -
Price 2.75 2.35 2.00 1.48 1.63 2.20 2.65 -
P/RPS 0.82 0.74 0.49 0.36 0.38 0.52 0.68 13.28%
P/EPS 9.95 10.01 99.37 8.22 26.21 17.68 15.01 -23.95%
EY 10.05 9.99 1.01 12.16 3.82 5.65 6.66 31.52%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.26 -
P/NAPS 1.16 1.04 0.91 0.68 0.73 0.95 1.15 0.57%

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