[MTD] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 85314.04%
YoY- 171.96%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 326,165 238,899 338,529 242,527 145,717 111,939 133,362 81.42%
PBT 41,072 52,164 89,552 60,276 13,467 18,474 1,715 729.24%
Tax -10,031 -13,741 -9,248 -11,574 -11,335 -7,714 -587 562.29%
NP 31,041 38,423 80,304 48,702 2,132 10,760 1,128 809.65%
-
NP to SH 19,317 28,832 102,111 48,572 -57 7,460 5,645 126.91%
-
Tax Rate 24.42% 26.34% 10.33% 19.20% 84.17% 41.76% 34.23% -
Total Cost 295,124 200,476 258,225 193,825 143,585 101,179 132,234 70.69%
-
Net Worth 647,862 711,637 579,284 592,253 576,982 559,360 519,744 15.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,943 - 11,528 - - - - -
Div Payout % 30.77% - 11.29% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 647,862 711,637 579,284 592,253 576,982 559,360 519,744 15.80%
NOSH 297,184 305,423 288,201 289,809 285,000 278,358 259,872 9.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.52% 16.08% 23.72% 20.08% 1.46% 9.61% 0.85% -
ROE 2.98% 4.05% 17.63% 8.20% -0.01% 1.33% 1.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 109.75 78.22 117.46 83.69 51.13 40.21 51.32 65.91%
EPS 6.50 9.44 35.43 16.76 -0.02 2.68 2.18 107.02%
DPS 2.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.33 2.01 2.0436 2.0245 2.0095 2.00 5.90%
Adjusted Per Share Value based on latest NOSH - 289,809
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 129.86 95.12 134.78 96.56 58.02 44.57 53.10 81.41%
EPS 7.69 11.48 40.65 19.34 -0.02 2.97 2.25 126.72%
DPS 2.37 0.00 4.59 0.00 0.00 0.00 0.00 -
NAPS 2.5794 2.8333 2.3064 2.358 2.2972 2.2271 2.0693 15.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.08 2.16 2.10 2.10 1.80 1.69 2.25 -
P/RPS 2.81 2.76 1.79 2.51 3.52 4.20 4.38 -25.59%
P/EPS 47.38 22.88 5.93 12.53 -9,000.00 63.06 103.58 -40.60%
EY 2.11 4.37 16.87 7.98 -0.01 1.59 0.97 67.80%
DY 0.65 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.93 1.04 1.03 0.89 0.84 1.13 15.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 -
Price 3.04 2.50 2.20 2.00 2.13 1.80 1.75 -
P/RPS 2.77 3.20 1.87 2.39 4.17 4.48 3.41 -12.92%
P/EPS 46.77 26.48 6.21 11.93 -10,650.00 67.16 80.56 -30.38%
EY 2.14 3.78 16.10 8.38 -0.01 1.49 1.24 43.83%
DY 0.66 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.07 1.09 0.98 1.05 0.90 0.88 35.59%

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