[MTD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -32.83%
YoY- -89.83%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 88,119 521,170 390,051 281,943 177,640 577,601 432,877 -65.42%
PBT 36,014 59,839 45,188 36,910 34,551 218,292 211,252 -69.28%
Tax -9,194 -42,370 -28,110 -23,052 -13,920 -58,457 -43,152 -64.36%
NP 26,820 17,469 17,078 13,858 20,631 159,835 168,100 -70.61%
-
NP to SH 22,079 17,469 17,078 13,858 20,631 159,835 168,100 -74.19%
-
Tax Rate 25.53% 70.81% 62.21% 62.45% 40.29% 26.78% 20.43% -
Total Cost 61,299 503,701 372,973 268,085 157,009 417,766 264,777 -62.33%
-
Net Worth 504,514 606,508 503,384 524,414 540,255 516,478 616,130 -12.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 10,571 - - - 10,953 - -
Div Payout % - 60.52% - - - 6.85% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 504,514 606,508 503,384 524,414 540,255 516,478 616,130 -12.48%
NOSH 260,058 264,296 268,944 277,160 276,926 273,848 272,624 -3.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 30.44% 3.35% 4.38% 4.92% 11.61% 27.67% 38.83% -
ROE 4.38% 2.88% 3.39% 2.64% 3.82% 30.95% 27.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.88 197.19 145.03 101.73 64.15 210.92 158.78 -64.32%
EPS 8.49 6.62 6.35 5.00 7.45 58.40 61.66 -73.36%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.94 2.2948 1.8717 1.8921 1.9509 1.886 2.26 -9.68%
Adjusted Per Share Value based on latest NOSH - 277,581
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.08 207.50 155.30 112.25 70.73 229.97 172.35 -65.43%
EPS 8.79 6.96 6.80 5.52 8.21 63.64 66.93 -74.19%
DPS 0.00 4.21 0.00 0.00 0.00 4.36 0.00 -
NAPS 2.0087 2.4148 2.0042 2.0879 2.151 2.0563 2.4531 -12.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.32 2.40 2.75 2.54 3.06 3.64 3.18 -
P/RPS 6.85 1.22 1.90 2.50 4.77 1.73 2.00 127.38%
P/EPS 27.33 36.31 43.31 50.80 41.07 6.24 5.16 204.15%
EY 3.66 2.75 2.31 1.97 2.43 16.03 19.39 -67.12%
DY 0.00 1.67 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.20 1.05 1.47 1.34 1.57 1.93 1.41 -10.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 12/03/04 -
Price 2.20 2.10 2.32 2.60 2.57 3.30 3.32 -
P/RPS 6.49 1.06 1.60 2.56 4.01 1.56 2.09 112.99%
P/EPS 25.91 31.77 36.54 52.00 34.50 5.65 5.38 185.45%
EY 3.86 3.15 2.74 1.92 2.90 17.69 18.57 -64.94%
DY 0.00 1.90 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 1.13 0.92 1.24 1.37 1.32 1.75 1.47 -16.09%

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