[MTD] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 334.3%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 472,766 223,917 1,156,159 864,455 601,160 302,024 1,101,396 -43.06%
PBT 65,528 29,653 30,383 76,663 35,532 22,154 136,787 -38.74%
Tax -26,025 -14,606 -50,943 -40,916 -27,406 -12,141 -50,382 -35.59%
NP 39,503 15,047 -20,560 35,747 8,126 10,013 86,405 -40.62%
-
NP to SH 39,096 16,605 5,682 38,192 8,794 8,813 50,025 -15.14%
-
Tax Rate 39.72% 49.26% 167.67% 53.37% 77.13% 54.80% 36.83% -
Total Cost 433,263 208,870 1,176,719 828,708 593,034 292,011 1,014,991 -43.27%
-
Net Worth 670,459 642,135 618,253 616,730 627,738 654,599 651,529 1.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 14,115 - - - 16,996 -
Div Payout % - - 248.42% - - - 33.98% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 670,459 642,135 618,253 616,730 627,738 654,599 651,529 1.92%
NOSH 282,894 282,879 282,307 282,903 282,765 283,376 283,273 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.36% 6.72% -1.78% 4.14% 1.35% 3.32% 7.85% -
ROE 5.83% 2.59% 0.92% 6.19% 1.40% 1.35% 7.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 167.12 79.16 409.54 305.57 212.60 106.58 388.81 -43.01%
EPS 13.82 5.87 2.00 13.50 3.11 3.11 17.66 -15.06%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 2.37 2.27 2.19 2.18 2.22 2.31 2.30 2.01%
Adjusted Per Share Value based on latest NOSH - 282,945
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 188.23 89.15 460.32 344.18 239.35 120.25 438.51 -43.06%
EPS 15.57 6.61 2.26 15.21 3.50 3.51 19.92 -15.13%
DPS 0.00 0.00 5.62 0.00 0.00 0.00 6.77 -
NAPS 2.6694 2.5566 2.4615 2.4555 2.4993 2.6062 2.594 1.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.60 2.00 1.80 1.61 1.81 2.63 3.12 -
P/RPS 1.56 2.53 0.44 0.53 0.85 2.47 0.80 56.01%
P/EPS 18.81 34.07 89.43 11.93 58.20 84.57 17.67 4.25%
EY 5.32 2.94 1.12 8.39 1.72 1.18 5.66 -4.04%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.92 -
P/NAPS 1.10 0.88 0.82 0.74 0.82 1.14 1.36 -13.17%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 -
Price 2.75 2.35 2.00 1.48 1.63 2.20 2.65 -
P/RPS 1.65 2.97 0.49 0.48 0.77 2.06 0.68 80.47%
P/EPS 19.90 40.03 99.37 10.96 52.41 70.74 15.01 20.66%
EY 5.03 2.50 1.01 9.12 1.91 1.41 6.66 -17.05%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.26 -
P/NAPS 1.16 1.04 0.91 0.68 0.73 0.95 1.15 0.57%

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