[MTD] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 14.68%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 153,383 144,965 134,529 116,866 165,710 172,732 194,218 -14.52%
PBT 49,454 95,887 65,911 29,879 28,486 11,492 39,601 15.91%
Tax -17,623 -15,269 -10,260 -9,039 -10,314 -7,751 -6,136 101.66%
NP 31,831 80,618 55,651 20,840 18,172 3,741 33,465 -3.27%
-
NP to SH 31,831 80,618 55,651 20,840 18,172 3,741 33,465 -3.27%
-
Tax Rate 35.64% 15.92% 15.57% 30.25% 36.21% 67.45% 15.49% -
Total Cost 121,552 64,347 78,878 96,026 147,538 168,991 160,753 -16.95%
-
Net Worth 615,927 595,096 505,435 1,080,189 1,075,445 404,941 504,619 14.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 10,801 - - - -
Div Payout % - - - 51.83% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 615,927 595,096 505,435 1,080,189 1,075,445 404,941 504,619 14.17%
NOSH 272,534 135,403 135,009 135,023 134,936 134,980 134,939 59.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 20.75% 55.61% 41.37% 17.83% 10.97% 2.17% 17.23% -
ROE 5.17% 13.55% 11.01% 1.93% 1.69% 0.92% 6.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.28 107.06 99.64 86.55 122.81 127.97 143.93 -46.43%
EPS 11.68 59.54 41.22 15.44 13.46 2.77 24.80 -39.38%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.26 4.395 3.7437 8.00 7.97 3.00 3.7396 -28.45%
Adjusted Per Share Value based on latest NOSH - 135,023
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 61.07 57.72 53.56 46.53 65.98 68.77 77.33 -14.52%
EPS 12.67 32.10 22.16 8.30 7.24 1.49 13.32 -3.27%
DPS 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
NAPS 2.4523 2.3693 2.0124 4.3007 4.2818 1.6123 2.0091 14.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.18 5.45 4.38 4.30 0.00 0.00 0.00 -
P/RPS 5.65 5.09 4.40 4.97 0.00 0.00 0.00 -
P/EPS 27.23 9.15 10.63 27.86 0.00 0.00 0.00 -
EY 3.67 10.92 9.41 3.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 1.41 1.24 1.17 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 -
Price 3.32 3.06 6.15 4.02 5.95 0.00 0.00 -
P/RPS 5.90 2.86 6.17 4.64 4.85 0.00 0.00 -
P/EPS 28.43 5.14 14.92 26.05 44.18 0.00 0.00 -
EY 3.52 19.46 6.70 3.84 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 1.47 0.70 1.64 0.50 0.75 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