[MTD] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -28.8%
YoY- -68.36%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 864,455 601,160 302,024 1,101,396 879,475 565,064 238,899 134.77%
PBT 76,663 35,532 22,154 136,787 132,356 93,236 52,164 29.11%
Tax -40,916 -27,406 -12,141 -50,382 -33,708 -23,772 -13,741 106.29%
NP 35,747 8,126 10,013 86,405 98,648 69,464 38,423 -4.67%
-
NP to SH 38,192 8,794 8,813 50,025 70,264 48,149 28,832 20.51%
-
Tax Rate 53.37% 77.13% 54.80% 36.83% 25.47% 25.50% 26.34% -
Total Cost 828,708 593,034 292,011 1,014,991 780,827 495,600 200,476 156.46%
-
Net Worth 616,730 627,738 654,599 651,529 640,882 647,531 711,637 -9.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 16,996 5,826 5,940 - -
Div Payout % - - - 33.98% 8.29% 12.34% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 616,730 627,738 654,599 651,529 640,882 647,531 711,637 -9.06%
NOSH 282,903 282,765 283,376 283,273 291,310 297,032 305,423 -4.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.14% 1.35% 3.32% 7.85% 11.22% 12.29% 16.08% -
ROE 6.19% 1.40% 1.35% 7.68% 10.96% 7.44% 4.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 305.57 212.60 106.58 388.81 301.90 190.24 78.22 147.02%
EPS 13.50 3.11 3.11 17.66 24.12 16.21 9.44 26.79%
DPS 0.00 0.00 0.00 6.00 2.00 2.00 0.00 -
NAPS 2.18 2.22 2.31 2.30 2.20 2.18 2.33 -4.31%
Adjusted Per Share Value based on latest NOSH - 283,074
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 344.18 239.35 120.25 438.51 350.16 224.98 95.12 134.77%
EPS 15.21 3.50 3.51 19.92 27.98 19.17 11.48 20.52%
DPS 0.00 0.00 0.00 6.77 2.32 2.37 0.00 -
NAPS 2.4555 2.4993 2.6062 2.594 2.5516 2.5781 2.8333 -9.06%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.61 1.81 2.63 3.12 3.50 3.08 2.16 -
P/RPS 0.53 0.85 2.47 0.80 1.16 1.62 2.76 -66.54%
P/EPS 11.93 58.20 84.57 17.67 14.51 19.00 22.88 -35.08%
EY 8.39 1.72 1.18 5.66 6.89 5.26 4.37 54.16%
DY 0.00 0.00 0.00 1.92 0.57 0.65 0.00 -
P/NAPS 0.74 0.82 1.14 1.36 1.59 1.41 0.93 -14.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 -
Price 1.48 1.63 2.20 2.65 3.46 3.04 2.50 -
P/RPS 0.48 0.77 2.06 0.68 1.15 1.60 3.20 -71.60%
P/EPS 10.96 52.41 70.74 15.01 14.34 18.75 26.48 -44.31%
EY 9.12 1.91 1.41 6.66 6.97 5.33 3.78 79.40%
DY 0.00 0.00 0.00 2.26 0.58 0.66 0.00 -
P/NAPS 0.68 0.73 0.95 1.15 1.57 1.39 1.07 -25.98%

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