[MTD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 67.0%
YoY- 550.4%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 302,024 1,101,396 879,475 565,064 238,899 838,712 500,183 -28.58%
PBT 22,154 136,787 132,356 93,236 52,164 181,769 92,217 -61.38%
Tax -12,141 -50,382 -33,708 -23,772 -13,741 -39,871 -30,623 -46.06%
NP 10,013 86,405 98,648 69,464 38,423 141,898 61,594 -70.24%
-
NP to SH 8,813 50,025 70,264 48,149 28,832 158,086 55,975 -70.87%
-
Tax Rate 54.80% 36.83% 25.47% 25.50% 26.34% 21.93% 33.21% -
Total Cost 292,011 1,014,991 780,827 495,600 200,476 696,814 438,589 -23.77%
-
Net Worth 654,599 651,529 640,882 647,531 711,637 688,884 584,818 7.81%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 16,996 5,826 5,940 - 11,529 - -
Div Payout % - 33.98% 8.29% 12.34% - 7.29% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 654,599 651,529 640,882 647,531 711,637 688,884 584,818 7.81%
NOSH 283,376 283,273 291,310 297,032 305,423 288,236 286,170 -0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.32% 7.85% 11.22% 12.29% 16.08% 16.92% 12.31% -
ROE 1.35% 7.68% 10.96% 7.44% 4.05% 22.95% 9.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 106.58 388.81 301.90 190.24 78.22 290.98 174.78 -28.11%
EPS 3.11 17.66 24.12 16.21 9.44 54.84 19.56 -70.68%
DPS 0.00 6.00 2.00 2.00 0.00 4.00 0.00 -
NAPS 2.31 2.30 2.20 2.18 2.33 2.39 2.0436 8.52%
Adjusted Per Share Value based on latest NOSH - 297,184
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.25 438.51 350.16 224.98 95.12 333.93 199.14 -28.58%
EPS 3.51 19.92 27.98 19.17 11.48 62.94 22.29 -70.87%
DPS 0.00 6.77 2.32 2.37 0.00 4.59 0.00 -
NAPS 2.6062 2.594 2.5516 2.5781 2.8333 2.7428 2.3284 7.81%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.63 3.12 3.50 3.08 2.16 2.10 2.10 -
P/RPS 2.47 0.80 1.16 1.62 2.76 0.72 1.20 61.88%
P/EPS 84.57 17.67 14.51 19.00 22.88 3.83 10.74 296.29%
EY 1.18 5.66 6.89 5.26 4.37 26.12 9.31 -74.79%
DY 0.00 1.92 0.57 0.65 0.00 1.90 0.00 -
P/NAPS 1.14 1.36 1.59 1.41 0.93 0.88 1.03 7.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 2.20 2.65 3.46 3.04 2.50 2.20 2.00 -
P/RPS 2.06 0.68 1.15 1.60 3.20 0.76 1.14 48.41%
P/EPS 70.74 15.01 14.34 18.75 26.48 4.01 10.22 263.62%
EY 1.41 6.66 6.97 5.33 3.78 24.93 9.78 -72.53%
DY 0.00 2.26 0.58 0.66 0.00 1.82 0.00 -
P/NAPS 0.95 1.15 1.57 1.39 1.07 0.92 0.98 -2.05%

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