[MTD] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 6.29%
YoY- 63.21%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 921,280 1,029,204 877,406 861,030 945,532 895,668 1,156,159 -14.03%
PBT 194,564 251,968 115,589 136,620 131,056 118,612 30,383 244.45%
Tax -53,552 -53,660 -62,142 -50,996 -52,050 -58,424 -50,943 3.38%
NP 141,012 198,308 53,447 85,624 79,006 60,188 -20,560 -
-
NP to SH 149,456 223,256 59,722 83,110 78,192 66,420 5,682 782.69%
-
Tax Rate 27.52% 21.30% 53.76% 37.33% 39.72% 49.26% 167.67% -
Total Cost 780,268 830,896 823,959 775,406 866,526 835,480 1,176,719 -23.94%
-
Net Worth 606,312 604,994 645,719 698,559 670,459 642,135 618,253 -1.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 14,115 -
Div Payout % - - - - - - 248.42% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 606,312 604,994 645,719 698,559 670,459 642,135 618,253 -1.29%
NOSH 252,630 257,444 281,973 282,817 282,894 282,879 282,307 -7.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.31% 19.27% 6.09% 9.94% 8.36% 6.72% -1.78% -
ROE 24.65% 36.90% 9.25% 11.90% 11.66% 10.34% 0.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 364.68 399.78 311.17 304.45 334.24 316.63 409.54 -7.43%
EPS 59.16 86.72 21.18 29.39 27.64 23.48 2.00 854.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.40 2.35 2.29 2.47 2.37 2.27 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 282,688
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 366.80 409.77 349.33 342.81 376.46 356.60 460.32 -14.03%
EPS 59.51 88.89 23.78 33.09 31.13 26.44 2.26 783.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.62 -
NAPS 2.414 2.4088 2.5709 2.7813 2.6694 2.5566 2.4615 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.10 4.42 3.46 2.84 2.60 2.00 1.80 -
P/RPS 1.40 1.11 1.11 0.93 0.78 0.63 0.44 116.17%
P/EPS 8.62 5.10 16.34 9.66 9.41 8.52 89.43 -78.94%
EY 11.60 19.62 6.12 10.35 10.63 11.74 1.12 374.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.12 1.88 1.51 1.15 1.10 0.88 0.82 88.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 -
Price 6.05 4.93 3.97 3.40 2.75 2.35 2.00 -
P/RPS 1.66 1.23 1.28 1.12 0.82 0.74 0.49 125.39%
P/EPS 10.23 5.68 18.74 11.57 9.95 10.01 99.37 -78.00%
EY 9.78 17.59 5.34 8.64 10.05 9.99 1.01 353.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 2.52 2.10 1.73 1.38 1.16 1.04 0.91 97.07%

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