[MTD] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 13.52%
YoY- 641.5%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,101,396 1,218,004 1,146,120 965,672 838,712 633,545 484,205 72.87%
PBT 136,787 221,908 243,064 215,459 181,769 93,932 -42,565 -
Tax -50,382 -42,956 -44,594 -45,898 -39,871 -31,210 -31,483 36.77%
NP 86,405 178,952 198,470 169,561 141,898 62,722 -74,048 -
-
NP to SH 50,025 172,375 198,832 179,458 158,086 61,620 -54,453 -
-
Tax Rate 36.83% 19.36% 18.35% 21.30% 21.93% 33.23% - -
Total Cost 1,014,991 1,039,052 947,650 796,111 696,814 570,823 558,253 48.91%
-
Net Worth 665,224 641,014 647,862 711,637 579,284 592,253 576,982 9.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 17,266 17,471 17,471 11,528 11,528 - - -
Div Payout % 34.52% 10.14% 8.79% 6.42% 7.29% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 665,224 641,014 647,862 711,637 579,284 592,253 576,982 9.94%
NOSH 283,074 291,370 297,184 305,423 288,201 289,809 285,000 -0.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.85% 14.69% 17.32% 17.56% 16.92% 9.90% -15.29% -
ROE 7.52% 26.89% 30.69% 25.22% 27.29% 10.40% -9.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 389.08 418.03 385.66 316.17 291.02 218.61 169.90 73.65%
EPS 17.67 59.16 66.91 58.76 54.85 21.26 -19.11 -
DPS 6.10 6.00 5.88 3.77 4.00 0.00 0.00 -
NAPS 2.35 2.20 2.18 2.33 2.01 2.0436 2.0245 10.44%
Adjusted Per Share Value based on latest NOSH - 305,423
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 438.51 484.94 456.32 384.48 333.93 252.24 192.78 72.87%
EPS 19.92 68.63 79.16 71.45 62.94 24.53 -21.68 -
DPS 6.87 6.96 6.96 4.59 4.59 0.00 0.00 -
NAPS 2.6485 2.5522 2.5794 2.8333 2.3064 2.358 2.2972 9.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.12 3.50 3.08 2.16 2.10 2.10 1.80 -
P/RPS 0.80 0.84 0.80 0.68 0.72 0.96 1.06 -17.09%
P/EPS 17.65 5.92 4.60 3.68 3.83 9.88 -9.42 -
EY 5.66 16.90 21.72 27.20 26.12 10.12 -10.61 -
DY 1.96 1.71 1.91 1.75 1.90 0.00 0.00 -
P/NAPS 1.33 1.59 1.41 0.93 1.04 1.03 0.89 30.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 -
Price 2.65 3.46 3.04 2.50 2.20 2.00 2.13 -
P/RPS 0.68 0.83 0.79 0.79 0.76 0.91 1.25 -33.33%
P/EPS 15.00 5.85 4.54 4.25 4.01 9.41 -11.15 -
EY 6.67 17.10 22.01 23.50 24.93 10.63 -8.97 -
DY 2.30 1.73 1.93 1.51 1.82 0.00 0.00 -
P/NAPS 1.13 1.57 1.39 1.07 1.09 0.98 1.05 5.01%

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