[MTD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
01-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -85.12%
YoY- -88.64%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 645,773 472,766 223,917 1,156,159 864,455 601,160 302,024 65.73%
PBT 102,465 65,528 29,653 30,383 76,663 35,532 22,154 176.82%
Tax -38,247 -26,025 -14,606 -50,943 -40,916 -27,406 -12,141 114.44%
NP 64,218 39,503 15,047 -20,560 35,747 8,126 10,013 244.02%
-
NP to SH 62,333 39,096 16,605 5,682 38,192 8,794 8,813 267.15%
-
Tax Rate 37.33% 39.72% 49.26% 167.67% 53.37% 77.13% 54.80% -
Total Cost 581,555 433,263 208,870 1,176,719 828,708 593,034 292,011 58.09%
-
Net Worth 698,559 670,459 642,135 618,253 616,730 627,738 654,599 4.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 14,115 - - - -
Div Payout % - - - 248.42% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 698,559 670,459 642,135 618,253 616,730 627,738 654,599 4.41%
NOSH 282,817 282,894 282,879 282,307 282,903 282,765 283,376 -0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.94% 8.36% 6.72% -1.78% 4.14% 1.35% 3.32% -
ROE 8.92% 5.83% 2.59% 0.92% 6.19% 1.40% 1.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 228.34 167.12 79.16 409.54 305.57 212.60 106.58 65.95%
EPS 22.04 13.82 5.87 2.00 13.50 3.11 3.11 267.63%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.47 2.37 2.27 2.19 2.18 2.22 2.31 4.55%
Adjusted Per Share Value based on latest NOSH - 282,759
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 257.11 188.23 89.15 460.32 344.18 239.35 120.25 65.73%
EPS 24.82 15.57 6.61 2.26 15.21 3.50 3.51 267.09%
DPS 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
NAPS 2.7813 2.6694 2.5566 2.4615 2.4555 2.4993 2.6062 4.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.84 2.60 2.00 1.80 1.61 1.81 2.63 -
P/RPS 1.24 1.56 2.53 0.44 0.53 0.85 2.47 -36.75%
P/EPS 12.89 18.81 34.07 89.43 11.93 58.20 84.57 -71.36%
EY 7.76 5.32 2.94 1.12 8.39 1.72 1.18 249.80%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.88 0.82 0.74 0.82 1.14 0.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 -
Price 3.40 2.75 2.35 2.00 1.48 1.63 2.20 -
P/RPS 1.49 1.65 2.97 0.49 0.48 0.77 2.06 -19.37%
P/EPS 15.43 19.90 40.03 99.37 10.96 52.41 70.74 -63.66%
EY 6.48 5.03 2.50 1.01 9.12 1.91 1.41 175.65%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.38 1.16 1.04 0.91 0.68 0.73 0.95 28.17%

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