[MTD] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 151.08%
YoY- 88.41%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 231,633 173,007 248,849 223,917 291,704 263,295 299,136 -15.68%
PBT 13,124 36,937 35,875 29,653 -46,280 41,131 13,378 -1.27%
Tax -23,895 -12,222 -11,419 -14,606 -10,027 -13,510 -15,265 34.85%
NP -10,771 24,715 24,456 15,047 -56,307 27,621 -1,887 219.73%
-
NP to SH -2,611 23,237 22,491 16,605 -32,510 29,398 -19 2570.98%
-
Tax Rate 182.07% 33.09% 31.83% 49.26% - 32.85% 114.11% -
Total Cost 242,404 148,292 224,393 208,870 348,011 235,674 301,023 -13.45%
-
Net Worth 642,923 698,240 670,486 642,135 582,484 616,820 421,800 32.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 14,137 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 642,923 698,240 670,486 642,135 582,484 616,820 421,800 32.47%
NOSH 280,752 282,688 282,905 282,879 282,759 282,945 190,000 29.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -4.65% 14.29% 9.83% 6.72% -19.30% 10.49% -0.63% -
ROE -0.41% 3.33% 3.35% 2.59% -5.58% 4.77% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 82.50 61.20 87.96 79.16 103.16 93.06 157.44 -35.02%
EPS -0.93 8.22 7.95 5.87 -11.48 10.39 -0.01 1958.36%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.29 2.47 2.37 2.27 2.06 2.18 2.22 2.09%
Adjusted Per Share Value based on latest NOSH - 282,879
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 92.22 68.88 99.08 89.15 116.14 104.83 119.10 -15.69%
EPS -1.04 9.25 8.95 6.61 -12.94 11.70 -0.01 2117.77%
DPS 0.00 0.00 0.00 0.00 5.63 0.00 0.00 -
NAPS 2.5598 2.78 2.6695 2.5566 2.3191 2.4558 1.6794 32.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.46 2.84 2.60 2.00 1.80 1.61 1.81 -
P/RPS 4.19 4.64 2.96 2.53 1.74 1.73 1.15 136.96%
P/EPS -372.04 34.55 32.70 34.07 -15.66 15.50 -18,100.00 -92.51%
EY -0.27 2.89 3.06 2.94 -6.39 6.45 -0.01 801.80%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.51 1.15 1.10 0.88 0.87 0.74 0.82 50.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 -
Price 3.97 3.40 2.75 2.35 2.00 1.48 1.63 -
P/RPS 4.81 5.56 3.13 2.97 1.94 1.59 1.04 177.85%
P/EPS -426.88 41.36 34.59 40.03 -17.40 14.24 -16,300.00 -91.20%
EY -0.23 2.42 2.89 2.50 -5.75 7.02 -0.01 710.30%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.73 1.38 1.16 1.04 0.97 0.68 0.73 77.84%

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