[MTD] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 154826.31%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 248,849 223,917 291,704 263,295 299,136 302,024 221,921 7.92%
PBT 35,875 29,653 -46,280 41,131 13,378 22,154 4,431 302.69%
Tax -11,419 -14,606 -10,027 -13,510 -15,265 -12,141 -16,674 -22.28%
NP 24,456 15,047 -56,307 27,621 -1,887 10,013 -12,243 -
-
NP to SH 22,491 16,605 -32,510 29,398 -19 8,813 -20,239 -
-
Tax Rate 31.83% 49.26% - 32.85% 114.11% 54.80% 376.30% -
Total Cost 224,393 208,870 348,011 235,674 301,023 292,011 234,164 -2.79%
-
Net Worth 670,486 642,135 582,484 616,820 421,800 654,599 665,224 0.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 14,137 - - - 11,322 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 670,486 642,135 582,484 616,820 421,800 654,599 665,224 0.52%
NOSH 282,905 282,879 282,759 282,945 190,000 283,376 283,074 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.83% 6.72% -19.30% 10.49% -0.63% 3.32% -5.52% -
ROE 3.35% 2.59% -5.58% 4.77% 0.00% 1.35% -3.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 87.96 79.16 103.16 93.06 157.44 106.58 78.40 7.96%
EPS 7.95 5.87 -11.48 10.39 -0.01 3.11 -7.15 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.37 2.27 2.06 2.18 2.22 2.31 2.35 0.56%
Adjusted Per Share Value based on latest NOSH - 282,945
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.08 89.15 116.14 104.83 119.10 120.25 88.36 7.92%
EPS 8.95 6.61 -12.94 11.70 -0.01 3.51 -8.06 -
DPS 0.00 0.00 5.63 0.00 0.00 0.00 4.51 -
NAPS 2.6695 2.5566 2.3191 2.4558 1.6794 2.6062 2.6485 0.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.60 2.00 1.80 1.61 1.81 2.63 3.12 -
P/RPS 2.96 2.53 1.74 1.73 1.15 2.47 3.98 -17.89%
P/EPS 32.70 34.07 -15.66 15.50 -18,100.00 84.57 -43.64 -
EY 3.06 2.94 -6.39 6.45 -0.01 1.18 -2.29 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.28 -
P/NAPS 1.10 0.88 0.87 0.74 0.82 1.14 1.33 -11.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 -
Price 2.75 2.35 2.00 1.48 1.63 2.20 2.65 -
P/RPS 3.13 2.97 1.94 1.59 1.04 2.06 3.38 -4.98%
P/EPS 34.59 40.03 -17.40 14.24 -16,300.00 70.74 -37.06 -
EY 2.89 2.50 -5.75 7.02 -0.01 1.41 -2.70 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.51 -
P/NAPS 1.16 1.04 0.97 0.68 0.73 0.95 1.13 1.76%

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