[MTDACPI] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 86.66%
YoY- -0.51%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 80,830 310,582 228,764 153,880 70,491 309,914 230,259 -50.33%
PBT 7,307 28,353 22,975 16,077 8,636 33,892 26,918 -58.17%
Tax -910 -5,296 -3,896 -2,983 -1,621 -6,854 -6,821 -73.98%
NP 6,397 23,057 19,079 13,094 7,015 27,038 20,097 -53.47%
-
NP to SH 6,397 23,057 19,079 13,094 7,015 27,038 20,097 -53.47%
-
Tax Rate 12.45% 18.68% 16.96% 18.55% 18.77% 20.22% 25.34% -
Total Cost 74,433 287,525 209,685 140,786 63,476 282,876 210,162 -50.03%
-
Net Worth 409,249 403,022 401,732 402,892 393,685 367,846 363,138 8.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,648 10,605 7,955 - - 6,255 3,730 -20.46%
Div Payout % 41.41% 46.00% 41.70% - - 23.14% 18.56% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 409,249 403,022 401,732 402,892 393,685 367,846 363,138 8.31%
NOSH 132,443 132,573 132,585 132,530 132,109 125,117 124,362 4.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.91% 7.42% 8.34% 8.51% 9.95% 8.72% 8.73% -
ROE 1.56% 5.72% 4.75% 3.25% 1.78% 7.35% 5.53% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.03 234.27 172.54 116.11 53.36 247.70 185.15 -52.37%
EPS 4.83 17.39 14.39 9.88 5.31 21.61 16.16 -55.39%
DPS 2.00 8.00 6.00 0.00 0.00 5.00 3.00 -23.74%
NAPS 3.09 3.04 3.03 3.04 2.98 2.94 2.92 3.85%
Adjusted Per Share Value based on latest NOSH - 133,019
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 34.90 134.08 98.76 66.43 30.43 133.80 99.41 -50.32%
EPS 2.76 9.95 8.24 5.65 3.03 11.67 8.68 -53.51%
DPS 1.14 4.58 3.43 0.00 0.00 2.70 1.61 -20.60%
NAPS 1.7668 1.7399 1.7344 1.7394 1.6996 1.5881 1.5677 8.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.95 2.83 3.30 3.00 3.20 3.16 2.88 -
P/RPS 4.83 1.21 1.91 2.58 6.00 1.28 1.56 112.86%
P/EPS 61.08 16.27 22.93 30.36 60.26 14.62 17.82 127.84%
EY 1.64 6.15 4.36 3.29 1.66 6.84 5.61 -56.05%
DY 0.68 2.83 1.82 0.00 0.00 1.58 1.04 -24.72%
P/NAPS 0.95 0.93 1.09 0.99 1.07 1.07 0.99 -2.71%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 30/05/03 24/02/03 03/12/02 23/08/02 24/05/02 17/04/02 -
Price 3.06 2.94 3.04 2.84 3.14 3.34 4.00 -
P/RPS 5.01 1.25 1.76 2.45 5.88 1.35 2.16 75.49%
P/EPS 63.35 16.90 21.13 28.74 59.13 15.46 24.75 87.43%
EY 1.58 5.92 4.73 3.48 1.69 6.47 4.04 -46.61%
DY 0.65 2.72 1.97 0.00 0.00 1.50 0.75 -9.12%
P/NAPS 0.99 0.97 1.00 0.93 1.05 1.14 1.37 -19.52%

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