[MTD] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 110.23%
YoY- 1708.88%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 314,411 326,165 238,899 338,529 242,527 145,717 111,939 98.69%
PBT 39,120 41,072 52,164 89,552 60,276 13,467 18,474 64.67%
Tax -9,936 -10,031 -13,741 -9,248 -11,574 -11,335 -7,714 18.32%
NP 29,184 31,041 38,423 80,304 48,702 2,132 10,760 94.13%
-
NP to SH 22,115 19,317 28,832 102,111 48,572 -57 7,460 105.95%
-
Tax Rate 25.40% 24.42% 26.34% 10.33% 19.20% 84.17% 41.76% -
Total Cost 285,227 295,124 200,476 258,225 193,825 143,585 101,179 99.18%
-
Net Worth 641,014 647,862 711,637 579,284 592,253 576,982 559,360 9.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 5,943 - 11,528 - - - -
Div Payout % - 30.77% - 11.29% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 641,014 647,862 711,637 579,284 592,253 576,982 559,360 9.48%
NOSH 291,370 297,184 305,423 288,201 289,809 285,000 278,358 3.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.28% 9.52% 16.08% 23.72% 20.08% 1.46% 9.61% -
ROE 3.45% 2.98% 4.05% 17.63% 8.20% -0.01% 1.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 107.91 109.75 78.22 117.46 83.69 51.13 40.21 92.76%
EPS 7.59 6.50 9.44 35.43 16.76 -0.02 2.68 99.79%
DPS 0.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.33 2.01 2.0436 2.0245 2.0095 6.20%
Adjusted Per Share Value based on latest NOSH - 288,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 125.18 129.86 95.12 134.78 96.56 58.02 44.57 98.69%
EPS 8.80 7.69 11.48 40.65 19.34 -0.02 2.97 105.88%
DPS 0.00 2.37 0.00 4.59 0.00 0.00 0.00 -
NAPS 2.5522 2.5794 2.8333 2.3064 2.358 2.2972 2.2271 9.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.50 3.08 2.16 2.10 2.10 1.80 1.69 -
P/RPS 3.24 2.81 2.76 1.79 2.51 3.52 4.20 -15.84%
P/EPS 46.11 47.38 22.88 5.93 12.53 -9,000.00 63.06 -18.79%
EY 2.17 2.11 4.37 16.87 7.98 -0.01 1.59 22.96%
DY 0.00 0.65 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 1.59 1.41 0.93 1.04 1.03 0.89 0.84 52.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 3.46 3.04 2.50 2.20 2.00 2.13 1.80 -
P/RPS 3.21 2.77 3.20 1.87 2.39 4.17 4.48 -19.87%
P/EPS 45.59 46.77 26.48 6.21 11.93 -10,650.00 67.16 -22.70%
EY 2.19 2.14 3.78 16.10 8.38 -0.01 1.49 29.18%
DY 0.00 0.66 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.39 1.07 1.09 0.98 1.05 0.90 44.76%

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