[MTDACPI] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 124.85%
YoY- 119.83%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 332,250 321,516 291,409 270,003 248,715 265,795 277,093 12.82%
PBT 39,664 41,517 37,484 28,957 -20,923 -23,601 -30,916 -
Tax -14,314 -14,496 -14,115 -13,884 -3,640 -3,135 -3,319 164.24%
NP 25,350 27,021 23,369 15,073 -24,563 -26,736 -34,235 -
-
NP to SH 14,320 17,069 13,894 6,305 -25,368 -28,448 -36,103 -
-
Tax Rate 36.09% 34.92% 37.66% 47.95% - - - -
Total Cost 306,900 294,495 268,040 254,930 273,278 292,531 311,328 -0.94%
-
Net Worth 522,565 175,729 174,918 173,295 161,608 136,500 161,798 118.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 1,950 1,950 1,950 1,950 2,307 -
Div Payout % - - 14.03% 30.93% 0.00% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 522,565 175,729 174,918 173,295 161,608 136,500 161,798 118.03%
NOSH 687,586 231,223 230,156 231,060 230,869 195,000 231,140 106.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.63% 8.40% 8.02% 5.58% -9.88% -10.06% -12.36% -
ROE 2.74% 9.71% 7.94% 3.64% -15.70% -20.84% -22.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.32 139.05 126.61 116.85 107.73 136.31 119.88 -45.34%
EPS 2.08 7.38 6.04 2.73 -10.99 -14.59 -15.62 -
DPS 0.00 0.00 0.85 0.84 0.84 1.00 1.00 -
NAPS 0.76 0.76 0.76 0.75 0.70 0.70 0.70 5.61%
Adjusted Per Share Value based on latest NOSH - 231,060
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.44 138.80 125.81 116.57 107.38 114.75 119.63 12.82%
EPS 6.18 7.37 6.00 2.72 -10.95 -12.28 -15.59 -
DPS 0.00 0.00 0.84 0.84 0.84 0.84 1.00 -
NAPS 2.256 0.7587 0.7552 0.7481 0.6977 0.5893 0.6985 118.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.46 0.515 0.30 0.30 0.36 0.37 -
P/RPS 0.93 0.33 0.41 0.26 0.28 0.26 0.31 107.59%
P/EPS 21.61 6.23 8.53 10.99 -2.73 -2.47 -2.37 -
EY 4.63 16.05 11.72 9.10 -36.63 -40.52 -42.21 -
DY 0.00 0.00 1.65 2.81 2.82 2.78 2.70 -
P/NAPS 0.59 0.61 0.68 0.40 0.43 0.51 0.53 7.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 28/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.485 0.515 0.42 0.35 0.25 0.32 0.35 -
P/RPS 1.00 0.37 0.33 0.30 0.23 0.23 0.29 127.73%
P/EPS 23.29 6.98 6.96 12.83 -2.28 -2.19 -2.24 -
EY 4.29 14.33 14.37 7.80 -43.95 -45.59 -44.63 -
DY 0.00 0.00 2.02 2.41 3.38 3.13 2.86 -
P/NAPS 0.64 0.68 0.55 0.47 0.36 0.46 0.50 17.83%

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