[MTD] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 111.82%
YoY- 786.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,172,633 1,130,128 955,596 838,712 666,910 515,312 447,756 89.66%
PBT 176,474 186,472 208,656 181,769 122,956 63,882 73,896 78.38%
Tax -44,944 -47,544 -54,964 -39,871 -40,830 -38,098 -30,856 28.40%
NP 131,530 138,928 153,692 141,898 82,125 25,784 43,040 110.16%
-
NP to SH 93,685 96,298 115,328 158,086 74,633 14,806 29,840 113.96%
-
Tax Rate 25.47% 25.50% 26.34% 21.93% 33.21% 59.64% 41.76% -
Total Cost 1,041,102 991,200 801,904 696,814 584,785 489,528 404,716 87.41%
-
Net Worth 640,882 647,531 711,637 688,884 584,818 574,228 559,360 9.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,768 11,881 - 11,529 - - - -
Div Payout % 8.29% 12.34% - 7.29% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 640,882 647,531 711,637 688,884 584,818 574,228 559,360 9.46%
NOSH 291,310 297,032 305,423 288,236 286,170 283,639 278,358 3.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.22% 12.29% 16.08% 16.92% 12.31% 5.00% 9.61% -
ROE 14.62% 14.87% 16.21% 22.95% 12.76% 2.58% 5.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 402.54 380.47 312.88 290.98 233.05 181.68 160.86 84.01%
EPS 32.16 32.42 37.76 54.84 26.08 5.22 10.72 107.59%
DPS 2.67 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.33 2.39 2.0436 2.0245 2.0095 6.20%
Adjusted Per Share Value based on latest NOSH - 288,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 466.88 449.95 380.46 333.93 265.53 205.17 178.27 89.66%
EPS 37.30 38.34 45.92 62.94 29.71 5.89 11.88 113.97%
DPS 3.09 4.73 0.00 4.59 0.00 0.00 0.00 -
NAPS 2.5516 2.5781 2.8333 2.7428 2.3284 2.2863 2.2271 9.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.50 3.08 2.16 2.10 2.10 1.80 1.69 -
P/RPS 0.87 0.81 0.69 0.72 0.90 0.99 1.05 -11.75%
P/EPS 10.88 9.50 5.72 3.83 8.05 34.48 15.76 -21.83%
EY 9.19 10.53 17.48 26.12 12.42 2.90 6.34 27.99%
DY 0.76 1.30 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.59 1.41 0.93 0.88 1.03 0.89 0.84 52.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 3.46 3.04 2.50 2.20 2.00 2.13 1.80 -
P/RPS 0.86 0.80 0.80 0.76 0.86 1.17 1.12 -16.10%
P/EPS 10.76 9.38 6.62 4.01 7.67 40.80 16.79 -25.60%
EY 9.29 10.66 15.10 24.93 13.04 2.45 5.96 34.32%
DY 0.77 1.32 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.39 1.07 0.92 0.98 1.05 0.90 44.76%

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