[MTD] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 144.86%
YoY- 362.57%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 177,640 577,601 432,877 279,494 134,529 655,433 538,567 -52.29%
PBT 34,551 218,292 211,252 161,798 65,911 105,633 75,754 -40.77%
Tax -13,920 -58,457 -43,152 -25,529 -10,260 -37,162 -28,123 -37.45%
NP 20,631 159,835 168,100 136,269 55,651 68,471 47,631 -42.78%
-
NP to SH 20,631 159,835 168,100 136,269 55,651 68,471 47,631 -42.78%
-
Tax Rate 40.29% 26.78% 20.43% 15.78% 15.57% 35.18% 37.12% -
Total Cost 157,009 417,766 264,777 143,225 78,878 586,962 490,936 -53.26%
-
Net Worth 540,255 516,478 616,130 595,093 505,435 443,145 1,075,712 -36.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 10,953 - - - 10,797 - -
Div Payout % - 6.85% - - - 15.77% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 540,255 516,478 616,130 595,093 505,435 443,145 1,075,712 -36.84%
NOSH 276,926 273,848 272,624 135,402 135,009 134,969 134,970 61.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.61% 27.67% 38.83% 48.76% 41.37% 10.45% 8.84% -
ROE 3.82% 30.95% 27.28% 22.90% 11.01% 15.45% 4.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 64.15 210.92 158.78 206.42 99.64 485.62 399.03 -70.46%
EPS 7.45 58.40 61.66 100.64 41.22 50.73 35.29 -64.57%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.9509 1.886 2.26 4.395 3.7437 3.2833 7.97 -60.90%
Adjusted Per Share Value based on latest NOSH - 135,403
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.73 229.97 172.35 111.28 53.56 260.96 214.43 -52.29%
EPS 8.21 63.64 66.93 54.25 22.16 27.26 18.96 -42.79%
DPS 0.00 4.36 0.00 0.00 0.00 4.30 0.00 -
NAPS 2.151 2.0563 2.4531 2.3693 2.0124 1.7644 4.2829 -36.84%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 3.06 3.64 3.18 5.45 4.38 4.30 0.00 -
P/RPS 4.77 1.73 2.00 2.64 4.40 0.89 0.00 -
P/EPS 41.07 6.24 5.16 5.42 10.63 8.48 0.00 -
EY 2.43 16.03 19.39 18.47 9.41 11.80 0.00 -
DY 0.00 1.10 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 1.57 1.93 1.41 1.24 1.17 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 -
Price 2.57 3.30 3.32 3.06 6.15 4.02 5.95 -
P/RPS 4.01 1.56 2.09 1.48 6.17 0.83 1.49 93.59%
P/EPS 34.50 5.65 5.38 3.04 14.92 7.92 16.86 61.24%
EY 2.90 17.69 18.57 32.89 6.70 12.62 5.93 -37.95%
DY 0.00 1.21 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 1.32 1.75 1.47 0.70 1.64 1.22 0.75 45.82%

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