[MTD] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.32%
YoY- -20.96%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 203,339 257,301 231,633 173,007 248,849 223,917 291,704 -21.36%
PBT 34,290 62,992 13,124 36,937 35,875 29,653 -46,280 -
Tax -13,361 -13,415 -23,895 -12,222 -11,419 -14,606 -10,027 21.06%
NP 20,929 49,577 -10,771 24,715 24,456 15,047 -56,307 -
-
NP to SH 18,914 55,814 -2,611 23,237 22,491 16,605 -32,510 -
-
Tax Rate 38.96% 21.30% 182.07% 33.09% 31.83% 49.26% - -
Total Cost 182,410 207,724 242,404 148,292 224,393 208,870 348,011 -34.96%
-
Net Worth 606,056 604,994 642,923 698,240 670,486 642,135 582,484 2.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 14,137 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 606,056 604,994 642,923 698,240 670,486 642,135 582,484 2.67%
NOSH 252,523 257,444 280,752 282,688 282,905 282,879 282,759 -7.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.29% 19.27% -4.65% 14.29% 9.83% 6.72% -19.30% -
ROE 3.12% 9.23% -0.41% 3.33% 3.35% 2.59% -5.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.52 99.94 82.50 61.20 87.96 79.16 103.16 -15.21%
EPS 7.49 21.68 -0.93 8.22 7.95 5.87 -11.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.40 2.35 2.29 2.47 2.37 2.27 2.06 10.71%
Adjusted Per Share Value based on latest NOSH - 282,688
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.96 102.44 92.22 68.88 99.08 89.15 116.14 -21.36%
EPS 7.53 22.22 -1.04 9.25 8.95 6.61 -12.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.63 -
NAPS 2.413 2.4088 2.5598 2.78 2.6695 2.5566 2.3191 2.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.10 4.42 3.46 2.84 2.60 2.00 1.80 -
P/RPS 6.33 4.42 4.19 4.64 2.96 2.53 1.74 136.35%
P/EPS 68.09 20.39 -372.04 34.55 32.70 34.07 -15.66 -
EY 1.47 4.90 -0.27 2.89 3.06 2.94 -6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.12 1.88 1.51 1.15 1.10 0.88 0.87 80.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 -
Price 6.05 4.93 3.97 3.40 2.75 2.35 2.00 -
P/RPS 7.51 4.93 4.81 5.56 3.13 2.97 1.94 146.33%
P/EPS 80.77 22.74 -426.88 41.36 34.59 40.03 -17.40 -
EY 1.24 4.40 -0.23 2.42 2.89 2.50 -5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 2.52 2.10 1.73 1.38 1.16 1.04 0.97 88.87%

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