[MTD] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
01-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -210.59%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 173,007 248,849 223,917 291,704 263,295 299,136 302,024 -30.95%
PBT 36,937 35,875 29,653 -46,280 41,131 13,378 22,154 40.47%
Tax -12,222 -11,419 -14,606 -10,027 -13,510 -15,265 -12,141 0.44%
NP 24,715 24,456 15,047 -56,307 27,621 -1,887 10,013 82.34%
-
NP to SH 23,237 22,491 16,605 -32,510 29,398 -19 8,813 90.51%
-
Tax Rate 33.09% 31.83% 49.26% - 32.85% 114.11% 54.80% -
Total Cost 148,292 224,393 208,870 348,011 235,674 301,023 292,011 -36.26%
-
Net Worth 698,240 670,486 642,135 582,484 616,820 421,800 654,599 4.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 14,137 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 698,240 670,486 642,135 582,484 616,820 421,800 654,599 4.38%
NOSH 282,688 282,905 282,879 282,759 282,945 190,000 283,376 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.29% 9.83% 6.72% -19.30% 10.49% -0.63% 3.32% -
ROE 3.33% 3.35% 2.59% -5.58% 4.77% 0.00% 1.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.20 87.96 79.16 103.16 93.06 157.44 106.58 -30.84%
EPS 8.22 7.95 5.87 -11.48 10.39 -0.01 3.11 90.82%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.47 2.37 2.27 2.06 2.18 2.22 2.31 4.55%
Adjusted Per Share Value based on latest NOSH - 282,759
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.88 99.08 89.15 116.14 104.83 119.10 120.25 -30.95%
EPS 9.25 8.95 6.61 -12.94 11.70 -0.01 3.51 90.45%
DPS 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
NAPS 2.78 2.6695 2.5566 2.3191 2.4558 1.6794 2.6062 4.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.84 2.60 2.00 1.80 1.61 1.81 2.63 -
P/RPS 4.64 2.96 2.53 1.74 1.73 1.15 2.47 52.07%
P/EPS 34.55 32.70 34.07 -15.66 15.50 -18,100.00 84.57 -44.85%
EY 2.89 3.06 2.94 -6.39 6.45 -0.01 1.18 81.39%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.88 0.87 0.74 0.82 1.14 0.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 -
Price 3.40 2.75 2.35 2.00 1.48 1.63 2.20 -
P/RPS 5.56 3.13 2.97 1.94 1.59 1.04 2.06 93.50%
P/EPS 41.36 34.59 40.03 -17.40 14.24 -16,300.00 70.74 -30.01%
EY 2.42 2.89 2.50 -5.75 7.02 -0.01 1.41 43.20%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.38 1.16 1.04 0.97 0.68 0.73 0.95 28.17%

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