[MTD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 23.24%
YoY- -89.84%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 197,573 88,119 521,170 390,051 281,943 177,640 577,601 -51.05%
PBT 72,567 36,014 59,839 45,188 36,910 34,551 218,292 -51.97%
Tax -18,230 -9,194 -42,370 -28,110 -23,052 -13,920 -58,457 -53.98%
NP 54,337 26,820 17,469 17,078 13,858 20,631 159,835 -51.25%
-
NP to SH 43,334 22,079 17,469 17,078 13,858 20,631 159,835 -58.07%
-
Tax Rate 25.12% 25.53% 70.81% 62.21% 62.45% 40.29% 26.78% -
Total Cost 143,236 61,299 503,701 372,973 268,085 157,009 417,766 -50.98%
-
Net Worth 492,598 504,514 606,508 503,384 524,414 540,255 516,478 -3.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 10,571 - - - 10,953 -
Div Payout % - - 60.52% - - - 6.85% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 492,598 504,514 606,508 503,384 524,414 540,255 516,478 -3.10%
NOSH 258,094 260,058 264,296 268,944 277,160 276,926 273,848 -3.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 27.50% 30.44% 3.35% 4.38% 4.92% 11.61% 27.67% -
ROE 8.80% 4.38% 2.88% 3.39% 2.64% 3.82% 30.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.55 33.88 197.19 145.03 101.73 64.15 210.92 -49.08%
EPS 16.79 8.49 6.62 6.35 5.00 7.45 58.40 -56.40%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.9086 1.94 2.2948 1.8717 1.8921 1.9509 1.886 0.79%
Adjusted Per Share Value based on latest NOSH - 268,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 78.66 35.08 207.50 155.30 112.25 70.73 229.97 -51.05%
EPS 17.25 8.79 6.96 6.80 5.52 8.21 63.64 -58.08%
DPS 0.00 0.00 4.21 0.00 0.00 0.00 4.36 -
NAPS 1.9613 2.0087 2.4148 2.0042 2.0879 2.151 2.0563 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.25 2.32 2.40 2.75 2.54 3.06 3.64 -
P/RPS 2.94 6.85 1.22 1.90 2.50 4.77 1.73 42.36%
P/EPS 13.40 27.33 36.31 43.31 50.80 41.07 6.24 66.37%
EY 7.46 3.66 2.75 2.31 1.97 2.43 16.03 -39.91%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.10 -
P/NAPS 1.18 1.20 1.05 1.47 1.34 1.57 1.93 -27.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 -
Price 1.96 2.20 2.10 2.32 2.60 2.57 3.30 -
P/RPS 2.56 6.49 1.06 1.60 2.56 4.01 1.56 39.08%
P/EPS 11.67 25.91 31.77 36.54 52.00 34.50 5.65 62.11%
EY 8.57 3.86 3.15 2.74 1.92 2.90 17.69 -38.28%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.21 -
P/NAPS 1.03 1.13 0.92 1.24 1.37 1.32 1.75 -29.74%

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