[MTD] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.48%
YoY- -54.47%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 299,136 302,024 221,921 314,411 326,165 238,899 338,529 -7.89%
PBT 13,378 22,154 4,431 39,120 41,072 52,164 89,552 -71.74%
Tax -15,265 -12,141 -16,674 -9,936 -10,031 -13,741 -9,248 39.54%
NP -1,887 10,013 -12,243 29,184 31,041 38,423 80,304 -
-
NP to SH -19 8,813 -20,239 22,115 19,317 28,832 102,111 -
-
Tax Rate 114.11% 54.80% 376.30% 25.40% 24.42% 26.34% 10.33% -
Total Cost 301,023 292,011 234,164 285,227 295,124 200,476 258,225 10.73%
-
Net Worth 421,800 654,599 665,224 641,014 647,862 711,637 579,284 -19.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 11,322 - 5,943 - 11,528 -
Div Payout % - - 0.00% - 30.77% - 11.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 421,800 654,599 665,224 641,014 647,862 711,637 579,284 -19.01%
NOSH 190,000 283,376 283,074 291,370 297,184 305,423 288,201 -24.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.63% 3.32% -5.52% 9.28% 9.52% 16.08% 23.72% -
ROE 0.00% 1.35% -3.04% 3.45% 2.98% 4.05% 17.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 157.44 106.58 78.40 107.91 109.75 78.22 117.46 21.50%
EPS -0.01 3.11 -7.15 7.59 6.50 9.44 35.43 -
DPS 0.00 0.00 4.00 0.00 2.00 0.00 4.00 -
NAPS 2.22 2.31 2.35 2.20 2.18 2.33 2.01 6.82%
Adjusted Per Share Value based on latest NOSH - 291,370
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 119.10 120.25 88.36 125.18 129.86 95.12 134.78 -7.89%
EPS -0.01 3.51 -8.06 8.80 7.69 11.48 40.65 -
DPS 0.00 0.00 4.51 0.00 2.37 0.00 4.59 -
NAPS 1.6794 2.6062 2.6485 2.5522 2.5794 2.8333 2.3064 -19.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.81 2.63 3.12 3.50 3.08 2.16 2.10 -
P/RPS 1.15 2.47 3.98 3.24 2.81 2.76 1.79 -25.48%
P/EPS -18,100.00 84.57 -43.64 46.11 47.38 22.88 5.93 -
EY -0.01 1.18 -2.29 2.17 2.11 4.37 16.87 -
DY 0.00 0.00 1.28 0.00 0.65 0.00 1.90 -
P/NAPS 0.82 1.14 1.33 1.59 1.41 0.93 1.04 -14.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 -
Price 1.63 2.20 2.65 3.46 3.04 2.50 2.20 -
P/RPS 1.04 2.06 3.38 3.21 2.77 3.20 1.87 -32.29%
P/EPS -16,300.00 70.74 -37.06 45.59 46.77 26.48 6.21 -
EY -0.01 1.41 -2.70 2.19 2.14 3.78 16.10 -
DY 0.00 0.00 1.51 0.00 0.66 0.00 1.82 -
P/NAPS 0.73 0.95 1.13 1.57 1.39 1.07 1.09 -23.39%

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