[MTD] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 44.86%
YoY- 2054.99%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 177,640 144,724 153,383 144,965 134,529 116,866 165,710 4.74%
PBT 34,551 7,040 49,454 95,887 65,911 29,879 28,486 13.74%
Tax -13,920 -15,305 -17,623 -15,269 -10,260 -9,039 -10,314 22.14%
NP 20,631 -8,265 31,831 80,618 55,651 20,840 18,172 8.83%
-
NP to SH 20,631 -8,265 31,831 80,618 55,651 20,840 18,172 8.83%
-
Tax Rate 40.29% 217.40% 35.64% 15.92% 15.57% 30.25% 36.21% -
Total Cost 157,009 152,989 121,552 64,347 78,878 96,026 147,538 4.23%
-
Net Worth 540,255 600,167 615,927 595,096 505,435 1,080,189 1,075,445 -36.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 10,974 - - - 10,801 - -
Div Payout % - 0.00% - - - 51.83% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 540,255 600,167 615,927 595,096 505,435 1,080,189 1,075,445 -36.83%
NOSH 276,926 274,374 272,534 135,403 135,009 135,023 134,936 61.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.61% -5.71% 20.75% 55.61% 41.37% 17.83% 10.97% -
ROE 3.82% -1.38% 5.17% 13.55% 11.01% 1.93% 1.69% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 64.15 52.75 56.28 107.06 99.64 86.55 122.81 -35.16%
EPS 7.45 -3.02 11.68 59.54 41.22 15.44 13.46 -32.61%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.9509 2.1874 2.26 4.395 3.7437 8.00 7.97 -60.90%
Adjusted Per Share Value based on latest NOSH - 135,403
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 70.73 57.62 61.07 57.72 53.56 46.53 65.98 4.74%
EPS 8.21 -3.29 12.67 32.10 22.16 8.30 7.24 8.75%
DPS 0.00 4.37 0.00 0.00 0.00 4.30 0.00 -
NAPS 2.151 2.3895 2.4523 2.3693 2.0124 4.3007 4.2818 -36.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 3.06 3.64 3.18 5.45 4.38 4.30 0.00 -
P/RPS 4.77 6.90 5.65 5.09 4.40 4.97 0.00 -
P/EPS 41.07 -120.84 27.23 9.15 10.63 27.86 0.00 -
EY 2.43 -0.83 3.67 10.92 9.41 3.59 0.00 -
DY 0.00 1.10 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 1.57 1.66 1.41 1.24 1.17 0.54 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 -
Price 2.57 3.30 3.32 3.06 6.15 4.02 5.95 -
P/RPS 4.01 6.26 5.90 2.86 6.17 4.64 4.85 -11.91%
P/EPS 34.50 -109.55 28.43 5.14 14.92 26.05 44.18 -15.21%
EY 2.90 -0.91 3.52 19.46 6.70 3.84 2.26 18.10%
DY 0.00 1.21 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 1.32 1.51 1.47 0.70 1.64 0.50 0.75 45.82%

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