[MTD] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 656.11%
YoY- 331.62%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 565,064 238,899 838,712 500,183 257,656 111,939 423,890 21.10%
PBT 93,236 52,164 181,769 92,217 31,941 18,474 -1,939 -
Tax -23,772 -13,741 -39,871 -30,623 -19,049 -7,714 -35,181 -22.97%
NP 69,464 38,423 141,898 61,594 12,892 10,760 -37,120 -
-
NP to SH 48,149 28,832 158,086 55,975 7,403 7,460 -23,039 -
-
Tax Rate 25.50% 26.34% 21.93% 33.21% 59.64% 41.76% - -
Total Cost 495,600 200,476 696,814 438,589 244,764 101,179 461,010 4.93%
-
Net Worth 647,531 711,637 688,884 584,818 574,228 559,360 525,240 14.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,940 - 11,529 - - - - -
Div Payout % 12.34% - 7.29% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 647,531 711,637 688,884 584,818 574,228 559,360 525,240 14.95%
NOSH 297,032 305,423 288,236 286,170 283,639 278,358 258,739 9.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.29% 16.08% 16.92% 12.31% 5.00% 9.61% -8.76% -
ROE 7.44% 4.05% 22.95% 9.57% 1.29% 1.33% -4.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.24 78.22 290.98 174.78 90.84 40.21 163.83 10.46%
EPS 16.21 9.44 54.84 19.56 2.61 2.68 -8.91 -
DPS 2.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.33 2.39 2.0436 2.0245 2.0095 2.03 4.86%
Adjusted Per Share Value based on latest NOSH - 289,809
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 224.98 95.12 333.93 199.14 102.58 44.57 168.77 21.10%
EPS 19.17 11.48 62.94 22.29 2.95 2.97 -9.17 -
DPS 2.37 0.00 4.59 0.00 0.00 0.00 0.00 -
NAPS 2.5781 2.8333 2.7428 2.3284 2.2863 2.2271 2.0912 14.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.08 2.16 2.10 2.10 1.80 1.69 2.25 -
P/RPS 1.62 2.76 0.72 1.20 1.98 4.20 1.37 11.81%
P/EPS 19.00 22.88 3.83 10.74 68.97 63.06 -25.27 -
EY 5.26 4.37 26.12 9.31 1.45 1.59 -3.96 -
DY 0.65 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.93 0.88 1.03 0.89 0.84 1.11 17.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 -
Price 3.04 2.50 2.20 2.00 2.13 1.80 1.75 -
P/RPS 1.60 3.20 0.76 1.14 2.34 4.48 1.07 30.73%
P/EPS 18.75 26.48 4.01 10.22 81.61 67.16 -19.65 -
EY 5.33 3.78 24.93 9.78 1.23 1.49 -5.09 -
DY 0.66 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.07 0.92 0.98 1.05 0.90 0.86 37.68%

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