[MTD] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 33.89%
YoY- 91.14%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 718,827 460,640 257,301 877,406 645,773 472,766 223,917 117.15%
PBT 104,740 97,282 62,992 115,589 102,465 65,528 29,653 131.40%
Tax -40,391 -26,776 -13,415 -62,142 -38,247 -26,025 -14,606 96.65%
NP 64,349 70,506 49,577 53,447 64,218 39,503 15,047 162.77%
-
NP to SH 68,047 74,728 55,814 59,722 62,333 39,096 16,605 155.42%
-
Tax Rate 38.56% 27.52% 21.30% 53.76% 37.33% 39.72% 49.26% -
Total Cost 654,478 390,134 207,724 823,959 581,555 433,263 208,870 113.68%
-
Net Worth 587,131 606,312 604,994 645,719 698,559 670,459 642,135 -5.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 587,131 606,312 604,994 645,719 698,559 670,459 642,135 -5.77%
NOSH 250,910 252,630 257,444 281,973 282,817 282,894 282,879 -7.66%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.95% 15.31% 19.27% 6.09% 9.94% 8.36% 6.72% -
ROE 11.59% 12.33% 9.23% 9.25% 8.92% 5.83% 2.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 286.49 182.34 99.94 311.17 228.34 167.12 79.16 135.17%
EPS 27.12 29.58 21.68 21.18 22.04 13.82 5.87 176.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.40 2.35 2.29 2.47 2.37 2.27 2.03%
Adjusted Per Share Value based on latest NOSH - 252,523
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 286.20 183.40 102.44 349.33 257.11 188.23 89.15 117.15%
EPS 27.09 29.75 22.22 23.78 24.82 15.57 6.61 155.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3376 2.414 2.4088 2.5709 2.7813 2.6694 2.5566 -5.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 9.43 5.10 4.42 3.46 2.84 2.60 2.00 -
P/RPS 3.29 2.80 4.42 1.11 1.24 1.56 2.53 19.08%
P/EPS 34.77 17.24 20.39 16.34 12.89 18.81 34.07 1.36%
EY 2.88 5.80 4.90 6.12 7.76 5.32 2.94 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 2.12 1.88 1.51 1.15 1.10 0.88 175.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 11.30 6.05 4.93 3.97 3.40 2.75 2.35 -
P/RPS 3.94 3.32 4.93 1.28 1.49 1.65 2.97 20.67%
P/EPS 41.67 20.45 22.74 18.74 15.43 19.90 40.03 2.70%
EY 2.40 4.89 4.40 5.34 6.48 5.03 2.50 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 2.52 2.10 1.73 1.38 1.16 1.04 177.58%

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