[MTD] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -39.29%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 958,436 921,280 1,029,204 877,406 861,030 945,532 895,668 4.60%
PBT 139,653 194,564 251,968 115,589 136,620 131,056 118,612 11.46%
Tax -53,854 -53,552 -53,660 -62,142 -50,996 -52,050 -58,424 -5.27%
NP 85,798 141,012 198,308 53,447 85,624 79,006 60,188 26.57%
-
NP to SH 90,729 149,456 223,256 59,722 83,110 78,192 66,420 23.04%
-
Tax Rate 38.56% 27.52% 21.30% 53.76% 37.33% 39.72% 49.26% -
Total Cost 872,637 780,268 830,896 823,959 775,406 866,526 835,480 2.93%
-
Net Worth 587,131 606,312 604,994 645,719 698,559 670,459 642,135 -5.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 587,131 606,312 604,994 645,719 698,559 670,459 642,135 -5.77%
NOSH 250,910 252,630 257,444 281,973 282,817 282,894 282,879 -7.66%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.95% 15.31% 19.27% 6.09% 9.94% 8.36% 6.72% -
ROE 15.45% 24.65% 36.90% 9.25% 11.90% 11.66% 10.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 381.98 364.68 399.78 311.17 304.45 334.24 316.63 13.28%
EPS 36.16 59.16 86.72 21.18 29.39 27.64 23.48 33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.40 2.35 2.29 2.47 2.37 2.27 2.03%
Adjusted Per Share Value based on latest NOSH - 251,165
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 381.60 366.80 409.77 349.33 342.81 376.46 356.60 4.60%
EPS 36.12 59.51 88.89 23.78 33.09 31.13 26.44 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3376 2.414 2.4088 2.5709 2.7813 2.6694 2.5566 -5.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 9.43 5.10 4.42 3.46 2.84 2.60 2.00 -
P/RPS 2.47 1.40 1.11 1.11 0.93 0.78 0.63 148.02%
P/EPS 26.08 8.62 5.10 16.34 9.66 9.41 8.52 110.39%
EY 3.83 11.60 19.62 6.12 10.35 10.63 11.74 -52.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 2.12 1.88 1.51 1.15 1.10 0.88 175.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 11.30 6.05 4.93 3.97 3.40 2.75 2.35 -
P/RPS 2.96 1.66 1.23 1.28 1.12 0.82 0.74 151.34%
P/EPS 31.25 10.23 5.68 18.74 11.57 9.95 10.01 113.16%
EY 3.20 9.78 17.59 5.34 8.64 10.05 9.99 -53.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 2.52 2.10 1.73 1.38 1.16 1.04 177.58%

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