[MTD] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -87.09%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 521,170 390,051 281,943 177,640 577,601 432,877 279,494 51.43%
PBT 59,839 45,188 36,910 34,551 218,292 211,252 161,798 -48.44%
Tax -42,370 -28,110 -23,052 -13,920 -58,457 -43,152 -25,529 40.13%
NP 17,469 17,078 13,858 20,631 159,835 168,100 136,269 -74.54%
-
NP to SH 17,469 17,078 13,858 20,631 159,835 168,100 136,269 -74.54%
-
Tax Rate 70.81% 62.21% 62.45% 40.29% 26.78% 20.43% 15.78% -
Total Cost 503,701 372,973 268,085 157,009 417,766 264,777 143,225 131.08%
-
Net Worth 606,508 503,384 524,414 540,255 516,478 616,130 595,093 1.27%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 10,571 - - - 10,953 - - -
Div Payout % 60.52% - - - 6.85% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 606,508 503,384 524,414 540,255 516,478 616,130 595,093 1.27%
NOSH 264,296 268,944 277,160 276,926 273,848 272,624 135,402 56.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.35% 4.38% 4.92% 11.61% 27.67% 38.83% 48.76% -
ROE 2.88% 3.39% 2.64% 3.82% 30.95% 27.28% 22.90% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 197.19 145.03 101.73 64.15 210.92 158.78 206.42 -3.00%
EPS 6.62 6.35 5.00 7.45 58.40 61.66 100.64 -83.67%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.2948 1.8717 1.8921 1.9509 1.886 2.26 4.395 -35.13%
Adjusted Per Share Value based on latest NOSH - 276,926
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 207.50 155.30 112.25 70.73 229.97 172.35 111.28 51.43%
EPS 6.96 6.80 5.52 8.21 63.64 66.93 54.25 -74.53%
DPS 4.21 0.00 0.00 0.00 4.36 0.00 0.00 -
NAPS 2.4148 2.0042 2.0879 2.151 2.0563 2.4531 2.3693 1.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.40 2.75 2.54 3.06 3.64 3.18 5.45 -
P/RPS 1.22 1.90 2.50 4.77 1.73 2.00 2.64 -40.19%
P/EPS 36.31 43.31 50.80 41.07 6.24 5.16 5.42 254.96%
EY 2.75 2.31 1.97 2.43 16.03 19.39 18.47 -71.87%
DY 1.67 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 1.05 1.47 1.34 1.57 1.93 1.41 1.24 -10.48%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 12/03/04 19/11/03 -
Price 2.10 2.32 2.60 2.57 3.30 3.32 3.06 -
P/RPS 1.06 1.60 2.56 4.01 1.56 2.09 1.48 -19.93%
P/EPS 31.77 36.54 52.00 34.50 5.65 5.38 3.04 377.31%
EY 3.15 2.74 1.92 2.90 17.69 18.57 32.89 -79.03%
DY 1.90 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 0.92 1.24 1.37 1.32 1.75 1.47 0.70 19.96%

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