[MTD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -0.76%
YoY- -82.92%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 238,899 838,712 500,183 257,656 111,939 423,890 290,760 -12.30%
PBT 52,164 181,769 92,217 31,941 18,474 -1,939 -3,654 -
Tax -13,741 -39,871 -30,623 -19,049 -7,714 -35,181 -30,077 -40.76%
NP 38,423 141,898 61,594 12,892 10,760 -37,120 -33,731 -
-
NP to SH 28,832 158,086 55,975 7,403 7,460 -23,039 -24,167 -
-
Tax Rate 26.34% 21.93% 33.21% 59.64% 41.76% - - -
Total Cost 200,476 696,814 438,589 244,764 101,179 461,010 324,491 -27.52%
-
Net Worth 711,637 688,884 584,818 574,228 559,360 525,240 711,351 0.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 11,529 - - - - - -
Div Payout % - 7.29% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 711,637 688,884 584,818 574,228 559,360 525,240 711,351 0.02%
NOSH 305,423 288,236 286,170 283,639 278,358 258,739 258,194 11.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.08% 16.92% 12.31% 5.00% 9.61% -8.76% -11.60% -
ROE 4.05% 22.95% 9.57% 1.29% 1.33% -4.39% -3.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.22 290.98 174.78 90.84 40.21 163.83 112.61 -21.62%
EPS 9.44 54.84 19.56 2.61 2.68 -8.91 -9.36 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 2.0436 2.0245 2.0095 2.03 2.7551 -10.59%
Adjusted Per Share Value based on latest NOSH - 285,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.12 333.93 199.14 102.58 44.57 168.77 115.76 -12.30%
EPS 11.48 62.94 22.29 2.95 2.97 -9.17 -9.62 -
DPS 0.00 4.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8333 2.7428 2.3284 2.2863 2.2271 2.0912 2.8322 0.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.10 2.10 1.80 1.69 2.25 1.90 -
P/RPS 2.76 0.72 1.20 1.98 4.20 1.37 1.69 38.80%
P/EPS 22.88 3.83 10.74 68.97 63.06 -25.27 -20.30 -
EY 4.37 26.12 9.31 1.45 1.59 -3.96 -4.93 -
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.03 0.89 0.84 1.11 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 -
Price 2.50 2.20 2.00 2.13 1.80 1.75 2.13 -
P/RPS 3.20 0.76 1.14 2.34 4.48 1.07 1.89 42.19%
P/EPS 26.48 4.01 10.22 81.61 67.16 -19.65 -22.76 -
EY 3.78 24.93 9.78 1.23 1.49 -5.09 -4.39 -
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 0.98 1.05 0.90 0.86 0.77 24.60%

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