[MTD] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 43.75%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 432,877 279,494 134,529 655,433 538,567 372,857 194,218 70.37%
PBT 211,252 161,798 65,911 105,633 75,754 47,268 39,601 204.37%
Tax -43,152 -25,529 -10,260 -37,162 -28,123 -17,809 -6,136 265.76%
NP 168,100 136,269 55,651 68,471 47,631 29,459 33,465 192.44%
-
NP to SH 168,100 136,269 55,651 68,471 47,631 29,459 33,465 192.44%
-
Tax Rate 20.43% 15.78% 15.57% 35.18% 37.12% 37.68% 15.49% -
Total Cost 264,777 143,225 78,878 586,962 490,936 343,398 160,753 39.34%
-
Net Worth 616,130 595,093 505,435 443,145 1,075,712 404,860 504,619 14.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 10,797 - - - -
Div Payout % - - - 15.77% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 616,130 595,093 505,435 443,145 1,075,712 404,860 504,619 14.19%
NOSH 272,624 135,402 135,009 134,969 134,970 134,953 134,939 59.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 38.83% 48.76% 41.37% 10.45% 8.84% 7.90% 17.23% -
ROE 27.28% 22.90% 11.01% 15.45% 4.43% 7.28% 6.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 158.78 206.42 99.64 485.62 399.03 276.29 143.93 6.74%
EPS 61.66 100.64 41.22 50.73 35.29 21.83 24.80 83.22%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.26 4.395 3.7437 3.2833 7.97 3.00 3.7396 -28.45%
Adjusted Per Share Value based on latest NOSH - 135,023
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.35 111.28 53.56 260.96 214.43 148.45 77.33 70.37%
EPS 66.93 54.25 22.16 27.26 18.96 11.73 13.32 192.50%
DPS 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
NAPS 2.4531 2.3693 2.0124 1.7644 4.2829 1.6119 2.0091 14.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.18 5.45 4.38 4.30 0.00 0.00 0.00 -
P/RPS 2.00 2.64 4.40 0.89 0.00 0.00 0.00 -
P/EPS 5.16 5.42 10.63 8.48 0.00 0.00 0.00 -
EY 19.39 18.47 9.41 11.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 1.41 1.24 1.17 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 -
Price 3.32 3.06 6.15 4.02 5.95 0.00 0.00 -
P/RPS 2.09 1.48 6.17 0.83 1.49 0.00 0.00 -
P/EPS 5.38 3.04 14.92 7.92 16.86 0.00 0.00 -
EY 18.57 32.89 6.70 12.62 5.93 0.00 0.00 -
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.47 0.70 1.64 1.22 0.75 0.00 0.00 -

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