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

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 19.16%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD'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 655,433 683,226 640,299 590,526 469,860 381,895 348,643 52.38%
PBT 105,633 106,864 111,530 105,272 84,124 65,512 44,445 78.18%
Tax -37,162 -42,070 -36,457 -29,979 -20,940 -9,092 -3,514 382.49%
NP 68,471 64,794 75,073 75,293 63,184 56,420 40,931 40.96%
-
NP to SH 68,471 64,794 75,073 75,293 63,184 56,420 40,931 40.96%
-
Tax Rate 35.18% 39.37% 32.69% 28.48% 24.89% 13.88% 7.91% -
Total Cost 586,962 618,432 565,226 515,233 406,676 325,475 307,712 53.86%
-
Net Worth 1,080,189 1,075,445 404,941 404,818 448,338 323,870 298,446 135.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,801 11,955 11,955 11,955 11,955 6,442 6,442 41.17%
Div Payout % 15.78% 18.45% 15.93% 15.88% 18.92% 11.42% 15.74% -
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 1,080,189 1,075,445 404,941 404,818 448,338 323,870 298,446 135.91%
NOSH 135,023 134,936 134,980 134,939 149,446 128,975 128,857 3.16%
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 10.45% 9.48% 11.72% 12.75% 13.45% 14.77% 11.74% -
ROE 6.34% 6.02% 18.54% 18.60% 14.09% 17.42% 13.71% -
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 485.42 506.33 474.36 437.62 314.40 296.10 270.57 47.69%
EPS 50.71 48.02 55.62 55.80 42.28 43.74 31.76 36.64%
DPS 8.00 8.86 8.86 8.86 8.00 5.00 5.00 36.83%
NAPS 8.00 7.97 3.00 3.00 3.00 2.5111 2.3161 128.67%
Adjusted Per Share Value based on latest NOSH - 134,939
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 260.96 272.02 254.93 235.11 187.07 152.05 138.81 52.38%
EPS 27.26 25.80 29.89 29.98 25.16 22.46 16.30 40.93%
DPS 4.30 4.76 4.76 4.76 4.76 2.57 2.57 40.98%
NAPS 4.3007 4.2818 1.6123 1.6118 1.785 1.2895 1.1882 135.92%
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 - - - - - - -
Price 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.79 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
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 29/05/03 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 30/11/01 -
Price 4.02 5.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 1.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.93 12.39 0.00 0.00 0.00 0.00 0.00 -
EY 12.61 8.07 0.00 0.00 0.00 0.00 0.00 -
DY 1.99 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.00 0.00 0.00 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