[MTD] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 385.75%
YoY- -36.13%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 144,965 134,529 116,866 165,710 172,732 194,218 141,993 1.38%
PBT 95,887 65,911 29,879 28,486 11,492 39,601 34,598 97.18%
Tax -15,269 -10,260 -9,039 -10,314 -7,751 -6,136 -11,927 17.88%
NP 80,618 55,651 20,840 18,172 3,741 33,465 22,671 132.79%
-
NP to SH 80,618 55,651 20,840 18,172 3,741 33,465 22,671 132.79%
-
Tax Rate 15.92% 15.57% 30.25% 36.21% 67.45% 15.49% 34.47% -
Total Cost 64,347 78,878 96,026 147,538 168,991 160,753 119,322 -33.72%
-
Net Worth 595,096 505,435 1,080,189 1,075,445 404,941 504,619 520,312 9.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 10,801 - - - 11,955 -
Div Payout % - - 51.83% - - - 52.74% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 595,096 505,435 1,080,189 1,075,445 404,941 504,619 520,312 9.35%
NOSH 135,403 135,009 135,023 134,936 134,980 134,939 149,446 -6.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 55.61% 41.37% 17.83% 10.97% 2.17% 17.23% 15.97% -
ROE 13.55% 11.01% 1.93% 1.69% 0.92% 6.63% 4.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.06 99.64 86.55 122.81 127.97 143.93 95.01 8.27%
EPS 59.54 41.22 15.44 13.46 2.77 24.80 15.17 148.61%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 4.395 3.7437 8.00 7.97 3.00 3.7396 3.4816 16.78%
Adjusted Per Share Value based on latest NOSH - 134,936
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 57.72 53.56 46.53 65.98 68.77 77.33 56.53 1.39%
EPS 32.10 22.16 8.30 7.24 1.49 13.32 9.03 132.74%
DPS 0.00 0.00 4.30 0.00 0.00 0.00 4.76 -
NAPS 2.3693 2.0124 4.3007 4.2818 1.6123 2.0091 2.0716 9.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 5.45 4.38 4.30 0.00 0.00 0.00 0.00 -
P/RPS 5.09 4.40 4.97 0.00 0.00 0.00 0.00 -
P/EPS 9.15 10.63 27.86 0.00 0.00 0.00 0.00 -
EY 10.92 9.41 3.59 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 0.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 -
Price 3.06 6.15 4.02 5.95 0.00 0.00 0.00 -
P/RPS 2.86 6.17 4.64 4.85 0.00 0.00 0.00 -
P/EPS 5.14 14.92 26.05 44.18 0.00 0.00 0.00 -
EY 19.46 6.70 3.84 2.26 0.00 0.00 0.00 -
DY 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.64 0.50 0.75 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