[MTDACPI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -3.67%
YoY- -4.46%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 308,640 308,418 316,051 302,560 309,914 284,310 258,883 12.44%
PBT 29,399 29,949 32,730 32,064 33,892 33,648 31,481 -4.46%
Tax -5,390 -3,929 -5,759 -6,019 -6,854 -6,776 -6,139 -8.31%
NP 24,009 26,020 26,971 26,045 27,038 26,872 25,342 -3.54%
-
NP to SH 24,009 26,020 26,971 26,045 27,038 26,872 25,342 -3.54%
-
Tax Rate 18.33% 13.12% 17.60% 18.77% 20.22% 20.14% 19.50% -
Total Cost 284,631 282,398 289,080 276,515 282,876 257,438 233,541 14.11%
-
Net Worth 406,857 402,096 404,379 393,685 374,431 367,570 361,330 8.24%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,962 10,509 6,323 6,323 6,323 11,399 7,623 2.94%
Div Payout % 33.16% 40.39% 23.45% 24.28% 23.39% 42.42% 30.08% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 406,857 402,096 404,379 393,685 374,431 367,570 361,330 8.24%
NOSH 132,526 132,705 133,019 132,109 127,357 125,880 124,168 4.44%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.78% 8.44% 8.53% 8.61% 8.72% 9.45% 9.79% -
ROE 5.90% 6.47% 6.67% 6.62% 7.22% 7.31% 7.01% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 232.89 232.41 237.60 229.02 243.34 225.86 208.49 7.66%
EPS 18.12 19.61 20.28 19.71 21.23 21.35 20.41 -7.63%
DPS 6.00 7.92 4.75 4.79 4.97 9.06 6.14 -1.52%
NAPS 3.07 3.03 3.04 2.98 2.94 2.92 2.91 3.63%
Adjusted Per Share Value based on latest NOSH - 132,109
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 133.25 133.15 136.45 130.62 133.80 122.74 111.76 12.45%
EPS 10.37 11.23 11.64 11.24 11.67 11.60 10.94 -3.50%
DPS 3.44 4.54 2.73 2.73 2.73 4.92 3.29 3.01%
NAPS 1.7565 1.7359 1.7458 1.6996 1.6165 1.5869 1.5599 8.24%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.83 3.30 3.00 3.20 3.16 2.88 2.70 -
P/RPS 1.22 1.42 1.26 1.40 1.30 1.28 1.30 -4.14%
P/EPS 15.62 16.83 14.80 16.23 14.88 13.49 13.23 11.71%
EY 6.40 5.94 6.76 6.16 6.72 7.41 7.56 -10.51%
DY 2.12 2.40 1.58 1.50 1.57 3.14 2.27 -4.45%
P/NAPS 0.92 1.09 0.99 1.07 1.07 0.99 0.93 -0.71%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 03/12/02 23/08/02 24/05/02 17/04/02 16/11/01 -
Price 2.94 3.04 2.84 3.14 3.34 4.00 2.85 -
P/RPS 1.26 1.31 1.20 1.37 1.37 1.77 1.37 -5.43%
P/EPS 16.23 15.50 14.01 15.93 15.73 18.74 13.96 10.57%
EY 6.16 6.45 7.14 6.28 6.36 5.34 7.16 -9.55%
DY 2.04 2.61 1.67 1.52 1.49 2.26 2.15 -3.44%
P/NAPS 0.96 1.00 0.93 1.05 1.14 1.37 0.98 -1.36%

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