[MTD] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 137.13%
YoY- -55.1%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 877,406 937,477 1,027,765 1,078,052 1,156,159 1,086,376 1,137,492 -15.90%
PBT 115,589 56,185 60,379 37,882 30,383 81,094 79,083 28.82%
Tax -62,142 -48,274 -49,562 -53,408 -50,943 -57,590 -54,016 9.80%
NP 53,447 7,911 10,817 -15,526 -20,560 23,504 25,067 65.73%
-
NP to SH 59,722 29,823 35,984 13,474 5,682 17,953 10,670 215.57%
-
Tax Rate 53.76% 85.92% 82.08% 140.99% 167.67% 71.02% 68.30% -
Total Cost 823,959 929,566 1,016,948 1,093,578 1,176,719 1,062,872 1,112,425 -18.15%
-
Net Worth 642,923 698,240 670,486 642,135 582,484 616,820 421,800 32.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 14,137 14,137 14,137 14,137 11,322 11,322 -
Div Payout % - 47.41% 39.29% 104.93% 248.82% 63.07% 106.12% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 642,923 698,240 670,486 642,135 582,484 616,820 421,800 32.47%
NOSH 280,752 282,688 282,905 282,879 282,759 282,945 190,000 29.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.09% 0.84% 1.05% -1.44% -1.78% 2.16% 2.20% -
ROE 9.29% 4.27% 5.37% 2.10% 0.98% 2.91% 2.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 312.52 331.63 363.29 381.10 408.88 383.95 598.68 -35.19%
EPS 21.27 10.55 12.72 4.76 2.01 6.35 5.62 143.05%
DPS 0.00 5.00 5.00 5.00 5.00 4.00 5.96 -
NAPS 2.29 2.47 2.37 2.27 2.06 2.18 2.22 2.09%
Adjusted Per Share Value based on latest NOSH - 282,879
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 349.33 373.25 409.20 429.22 460.32 432.53 452.89 -15.90%
EPS 23.78 11.87 14.33 5.36 2.26 7.15 4.25 215.50%
DPS 0.00 5.63 5.63 5.63 5.63 4.51 4.51 -
NAPS 2.5598 2.78 2.6695 2.5566 2.3191 2.4558 1.6794 32.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.46 2.84 2.60 2.00 1.80 1.61 1.81 -
P/RPS 1.11 0.86 0.72 0.52 0.44 0.42 0.30 139.41%
P/EPS 16.27 26.92 20.44 41.99 89.58 25.37 32.23 -36.62%
EY 6.15 3.71 4.89 2.38 1.12 3.94 3.10 57.95%
DY 0.00 1.76 1.92 2.50 2.78 2.49 3.29 -
P/NAPS 1.51 1.15 1.10 0.88 0.87 0.74 0.82 50.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 -
Price 3.97 3.40 2.75 2.35 2.00 1.48 1.63 -
P/RPS 1.27 1.03 0.76 0.62 0.49 0.39 0.27 180.99%
P/EPS 18.66 32.23 21.62 49.34 99.53 23.33 29.03 -25.53%
EY 5.36 3.10 4.63 2.03 1.00 4.29 3.45 34.17%
DY 0.00 1.47 1.82 2.13 2.50 2.70 3.66 -
P/NAPS 1.73 1.38 1.16 1.04 0.97 0.68 0.73 77.84%

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