[MTD] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 45.93%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 601,160 302,024 1,101,396 879,475 565,064 238,899 838,712 -19.86%
PBT 35,532 22,154 136,787 132,356 93,236 52,164 181,769 -66.21%
Tax -27,406 -12,141 -50,382 -33,708 -23,772 -13,741 -39,871 -22.06%
NP 8,126 10,013 86,405 98,648 69,464 38,423 141,898 -85.06%
-
NP to SH 8,794 8,813 50,025 70,264 48,149 28,832 158,086 -85.35%
-
Tax Rate 77.13% 54.80% 36.83% 25.47% 25.50% 26.34% 21.93% -
Total Cost 593,034 292,011 1,014,991 780,827 495,600 200,476 696,814 -10.16%
-
Net Worth 627,738 654,599 651,529 640,882 647,531 711,637 688,884 -5.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 16,996 5,826 5,940 - 11,529 -
Div Payout % - - 33.98% 8.29% 12.34% - 7.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 627,738 654,599 651,529 640,882 647,531 711,637 688,884 -5.99%
NOSH 282,765 283,376 283,273 291,310 297,032 305,423 288,236 -1.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.35% 3.32% 7.85% 11.22% 12.29% 16.08% 16.92% -
ROE 1.40% 1.35% 7.68% 10.96% 7.44% 4.05% 22.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 212.60 106.58 388.81 301.90 190.24 78.22 290.98 -18.83%
EPS 3.11 3.11 17.66 24.12 16.21 9.44 54.84 -85.16%
DPS 0.00 0.00 6.00 2.00 2.00 0.00 4.00 -
NAPS 2.22 2.31 2.30 2.20 2.18 2.33 2.39 -4.78%
Adjusted Per Share Value based on latest NOSH - 291,370
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 239.35 120.25 438.51 350.16 224.98 95.12 333.93 -19.86%
EPS 3.50 3.51 19.92 27.98 19.17 11.48 62.94 -85.35%
DPS 0.00 0.00 6.77 2.32 2.37 0.00 4.59 -
NAPS 2.4993 2.6062 2.594 2.5516 2.5781 2.8333 2.7428 -5.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 2.63 3.12 3.50 3.08 2.16 2.10 -
P/RPS 0.85 2.47 0.80 1.16 1.62 2.76 0.72 11.66%
P/EPS 58.20 84.57 17.67 14.51 19.00 22.88 3.83 510.46%
EY 1.72 1.18 5.66 6.89 5.26 4.37 26.12 -83.61%
DY 0.00 0.00 1.92 0.57 0.65 0.00 1.90 -
P/NAPS 0.82 1.14 1.36 1.59 1.41 0.93 0.88 -4.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 -
Price 1.63 2.20 2.65 3.46 3.04 2.50 2.20 -
P/RPS 0.77 2.06 0.68 1.15 1.60 3.20 0.76 0.87%
P/EPS 52.41 70.74 15.01 14.34 18.75 26.48 4.01 452.26%
EY 1.91 1.41 6.66 6.97 5.33 3.78 24.93 -81.87%
DY 0.00 0.00 2.26 0.58 0.66 0.00 1.82 -
P/NAPS 0.73 0.95 1.15 1.57 1.39 1.07 0.92 -14.25%

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