[MTD] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 182.42%
YoY- 786.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 879,475 565,064 238,899 838,712 500,183 257,656 111,939 293.72%
PBT 132,356 93,236 52,164 181,769 92,217 31,941 18,474 270.30%
Tax -33,708 -23,772 -13,741 -39,871 -30,623 -19,049 -7,714 166.56%
NP 98,648 69,464 38,423 141,898 61,594 12,892 10,760 336.27%
-
NP to SH 70,264 48,149 28,832 158,086 55,975 7,403 7,460 344.17%
-
Tax Rate 25.47% 25.50% 26.34% 21.93% 33.21% 59.64% 41.76% -
Total Cost 780,827 495,600 200,476 696,814 438,589 244,764 101,179 289.06%
-
Net Worth 640,882 647,531 711,637 688,884 584,818 574,228 559,360 9.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,826 5,940 - 11,529 - - - -
Div Payout % 8.29% 12.34% - 7.29% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 640,882 647,531 711,637 688,884 584,818 574,228 559,360 9.46%
NOSH 291,310 297,032 305,423 288,236 286,170 283,639 278,358 3.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.22% 12.29% 16.08% 16.92% 12.31% 5.00% 9.61% -
ROE 10.96% 7.44% 4.05% 22.95% 9.57% 1.29% 1.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 301.90 190.24 78.22 290.98 174.78 90.84 40.21 282.02%
EPS 24.12 16.21 9.44 54.84 19.56 2.61 2.68 330.94%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.33 2.39 2.0436 2.0245 2.0095 6.20%
Adjusted Per Share Value based on latest NOSH - 288,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 350.16 224.98 95.12 333.93 199.14 102.58 44.57 293.71%
EPS 27.98 19.17 11.48 62.94 22.29 2.95 2.97 344.24%
DPS 2.32 2.37 0.00 4.59 0.00 0.00 0.00 -
NAPS 2.5516 2.5781 2.8333 2.7428 2.3284 2.2863 2.2271 9.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.50 3.08 2.16 2.10 2.10 1.80 1.69 -
P/RPS 1.16 1.62 2.76 0.72 1.20 1.98 4.20 -57.49%
P/EPS 14.51 19.00 22.88 3.83 10.74 68.97 63.06 -62.34%
EY 6.89 5.26 4.37 26.12 9.31 1.45 1.59 165.08%
DY 0.57 0.65 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.59 1.41 0.93 0.88 1.03 0.89 0.84 52.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 3.46 3.04 2.50 2.20 2.00 2.13 1.80 -
P/RPS 1.15 1.60 3.20 0.76 1.14 2.34 4.48 -59.50%
P/EPS 14.34 18.75 26.48 4.01 10.22 81.61 67.16 -64.17%
EY 6.97 5.33 3.78 24.93 9.78 1.23 1.49 178.91%
DY 0.58 0.66 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.39 1.07 0.92 0.98 1.05 0.90 44.76%

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