[MTD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
09-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -18.72%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 577,601 432,877 279,494 134,529 655,433 538,567 372,857 33.84%
PBT 218,292 211,252 161,798 65,911 105,633 75,754 47,268 177.06%
Tax -58,457 -43,152 -25,529 -10,260 -37,162 -28,123 -17,809 120.70%
NP 159,835 168,100 136,269 55,651 68,471 47,631 29,459 208.45%
-
NP to SH 159,835 168,100 136,269 55,651 68,471 47,631 29,459 208.45%
-
Tax Rate 26.78% 20.43% 15.78% 15.57% 35.18% 37.12% 37.68% -
Total Cost 417,766 264,777 143,225 78,878 586,962 490,936 343,398 13.94%
-
Net Worth 516,478 616,130 595,093 505,435 443,145 1,075,712 404,860 17.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 10,953 - - - 10,797 - - -
Div Payout % 6.85% - - - 15.77% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 516,478 616,130 595,093 505,435 443,145 1,075,712 404,860 17.60%
NOSH 273,848 272,624 135,402 135,009 134,969 134,970 134,953 60.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 27.67% 38.83% 48.76% 41.37% 10.45% 8.84% 7.90% -
ROE 30.95% 27.28% 22.90% 11.01% 15.45% 4.43% 7.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 210.92 158.78 206.42 99.64 485.62 399.03 276.29 -16.45%
EPS 58.40 61.66 100.64 41.22 50.73 35.29 21.83 92.59%
DPS 4.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.886 2.26 4.395 3.7437 3.2833 7.97 3.00 -26.59%
Adjusted Per Share Value based on latest NOSH - 135,009
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 229.97 172.35 111.28 53.56 260.96 214.43 148.45 33.84%
EPS 63.64 66.93 54.25 22.16 27.26 18.96 11.73 208.44%
DPS 4.36 0.00 0.00 0.00 4.30 0.00 0.00 -
NAPS 2.0563 2.4531 2.3693 2.0124 1.7644 4.2829 1.6119 17.60%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 3.64 3.18 5.45 4.38 4.30 0.00 0.00 -
P/RPS 1.73 2.00 2.64 4.40 0.89 0.00 0.00 -
P/EPS 6.24 5.16 5.42 10.63 8.48 0.00 0.00 -
EY 16.03 19.39 18.47 9.41 11.80 0.00 0.00 -
DY 1.10 0.00 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 1.93 1.41 1.24 1.17 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 -
Price 3.30 3.32 3.06 6.15 4.02 5.95 0.00 -
P/RPS 1.56 2.09 1.48 6.17 0.83 1.49 0.00 -
P/EPS 5.65 5.38 3.04 14.92 7.92 16.86 0.00 -
EY 17.69 18.57 32.89 6.70 12.62 5.93 0.00 -
DY 1.21 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.75 1.47 0.70 1.64 1.22 0.75 0.00 -

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