[MTD] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -88.82%
YoY- -24.59%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 134,529 116,866 165,710 172,732 194,218 141,993 122,783 6.29%
PBT 65,911 29,879 28,486 11,492 39,601 34,598 33,153 58.30%
Tax -10,260 -9,039 -10,314 -7,751 -6,136 -11,927 -4,701 68.49%
NP 55,651 20,840 18,172 3,741 33,465 22,671 28,452 56.59%
-
NP to SH 55,651 20,840 18,172 3,741 33,465 22,671 28,452 56.59%
-
Tax Rate 15.57% 30.25% 36.21% 67.45% 15.49% 34.47% 14.18% -
Total Cost 78,878 96,026 147,538 168,991 160,753 119,322 94,331 -11.27%
-
Net Worth 505,435 1,080,189 1,075,445 404,941 504,619 520,312 323,870 34.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 10,801 - - - 11,955 - -
Div Payout % - 51.83% - - - 52.74% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 505,435 1,080,189 1,075,445 404,941 504,619 520,312 323,870 34.65%
NOSH 135,009 135,023 134,936 134,980 134,939 149,446 128,975 3.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 41.37% 17.83% 10.97% 2.17% 17.23% 15.97% 23.17% -
ROE 11.01% 1.93% 1.69% 0.92% 6.63% 4.36% 8.78% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 99.64 86.55 122.81 127.97 143.93 95.01 95.20 3.09%
EPS 41.22 15.44 13.46 2.77 24.80 15.17 22.06 51.87%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.7437 8.00 7.97 3.00 3.7396 3.4816 2.5111 30.59%
Adjusted Per Share Value based on latest NOSH - 134,980
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 53.56 46.53 65.98 68.77 77.33 56.53 48.89 6.28%
EPS 22.16 8.30 7.24 1.49 13.32 9.03 11.33 56.58%
DPS 0.00 4.30 0.00 0.00 0.00 4.76 0.00 -
NAPS 2.0124 4.3007 4.2818 1.6123 2.0091 2.0716 1.2895 34.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 4.38 4.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.40 4.97 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.63 27.86 0.00 0.00 0.00 0.00 0.00 -
EY 9.41 3.59 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.54 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 -
Price 6.15 4.02 5.95 0.00 0.00 0.00 0.00 -
P/RPS 6.17 4.64 4.85 0.00 0.00 0.00 0.00 -
P/EPS 14.92 26.05 44.18 0.00 0.00 0.00 0.00 -
EY 6.70 3.84 2.26 0.00 0.00 0.00 0.00 -
DY 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.50 0.75 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