[MTD] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 47.61%
YoY- 145.9%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 116,866 165,710 172,732 194,218 141,993 122,783 122,959 -3.33%
PBT 29,879 28,486 11,492 39,601 34,598 33,153 5,234 219.75%
Tax -9,039 -10,314 -7,751 -6,136 -11,927 -4,701 -273 933.31%
NP 20,840 18,172 3,741 33,465 22,671 28,452 4,961 160.57%
-
NP to SH 20,840 18,172 3,741 33,465 22,671 28,452 4,961 160.57%
-
Tax Rate 30.25% 36.21% 67.45% 15.49% 34.47% 14.18% 5.22% -
Total Cost 96,026 147,538 168,991 160,753 119,322 94,331 117,998 -12.84%
-
Net Worth 1,080,189 1,075,445 404,941 504,619 520,312 323,870 298,446 135.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,801 - - - 11,955 - - -
Div Payout % 51.83% - - - 52.74% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,080,189 1,075,445 404,941 504,619 520,312 323,870 298,446 135.91%
NOSH 135,023 134,936 134,980 134,939 149,446 128,975 128,857 3.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.83% 10.97% 2.17% 17.23% 15.97% 23.17% 4.03% -
ROE 1.93% 1.69% 0.92% 6.63% 4.36% 8.78% 1.66% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 86.55 122.81 127.97 143.93 95.01 95.20 95.42 -6.30%
EPS 15.44 13.46 2.77 24.80 15.17 22.06 3.85 152.63%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 8.00 7.97 3.00 3.7396 3.4816 2.5111 2.3161 128.67%
Adjusted Per Share Value based on latest NOSH - 134,939
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 46.53 65.98 68.77 77.33 56.53 48.89 48.96 -3.33%
EPS 8.30 7.24 1.49 13.32 9.03 11.33 1.98 160.20%
DPS 4.30 0.00 0.00 0.00 4.76 0.00 0.00 -
NAPS 4.3007 4.2818 1.6123 2.0091 2.0716 1.2895 1.1882 135.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.86 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 30/11/01 -
Price 4.02 5.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.64 4.85 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.05 44.18 0.00 0.00 0.00 0.00 0.00 -
EY 3.84 2.26 0.00 0.00 0.00 0.00 0.00 -
DY 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.00 0.00 0.00 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