[MTD] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 59.44%
YoY- 63.21%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 460,640 257,301 877,406 645,773 472,766 223,917 1,156,159 -45.82%
PBT 97,282 62,992 115,589 102,465 65,528 29,653 30,383 117.08%
Tax -26,776 -13,415 -62,142 -38,247 -26,025 -14,606 -50,943 -34.84%
NP 70,506 49,577 53,447 64,218 39,503 15,047 -20,560 -
-
NP to SH 74,728 55,814 59,722 62,333 39,096 16,605 5,682 456.29%
-
Tax Rate 27.52% 21.30% 53.76% 37.33% 39.72% 49.26% 167.67% -
Total Cost 390,134 207,724 823,959 581,555 433,263 208,870 1,176,719 -52.06%
-
Net Worth 606,312 604,994 645,719 698,559 670,459 642,135 618,253 -1.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 14,115 -
Div Payout % - - - - - - 248.42% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 606,312 604,994 645,719 698,559 670,459 642,135 618,253 -1.29%
NOSH 252,630 257,444 281,973 282,817 282,894 282,879 282,307 -7.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.31% 19.27% 6.09% 9.94% 8.36% 6.72% -1.78% -
ROE 12.33% 9.23% 9.25% 8.92% 5.83% 2.59% 0.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.34 99.94 311.17 228.34 167.12 79.16 409.54 -41.66%
EPS 29.58 21.68 21.18 22.04 13.82 5.87 2.00 501.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.40 2.35 2.29 2.47 2.37 2.27 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 282,688
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 183.40 102.44 349.33 257.11 188.23 89.15 460.32 -45.82%
EPS 29.75 22.22 23.78 24.82 15.57 6.61 2.26 456.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.62 -
NAPS 2.414 2.4088 2.5709 2.7813 2.6694 2.5566 2.4615 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.10 4.42 3.46 2.84 2.60 2.00 1.80 -
P/RPS 2.80 4.42 1.11 1.24 1.56 2.53 0.44 243.01%
P/EPS 17.24 20.39 16.34 12.89 18.81 34.07 89.43 -66.59%
EY 5.80 4.90 6.12 7.76 5.32 2.94 1.12 199.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.12 1.88 1.51 1.15 1.10 0.88 0.82 88.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 -
Price 6.05 4.93 3.97 3.40 2.75 2.35 2.00 -
P/RPS 3.32 4.93 1.28 1.49 1.65 2.97 0.49 257.64%
P/EPS 20.45 22.74 18.74 15.43 19.90 40.03 99.37 -65.10%
EY 4.89 4.40 5.34 6.48 5.03 2.50 1.01 185.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 2.52 2.10 1.73 1.38 1.16 1.04 0.91 97.07%

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