[MTD] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 148.16%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 447,942 424,122 421,879 436,800 431,649 521,170 534,775 -11.17%
PBT -19,479 -1,939 10,997 95,496 61,302 59,839 52,228 -
Tax -29,184 -30,664 -44,337 -37,548 -37,644 -42,370 -43,415 -23.31%
NP -48,663 -32,603 -33,340 57,948 23,658 17,469 8,813 -
-
NP to SH -33,141 -18,522 -23,776 46,945 18,917 17,469 8,813 -
-
Tax Rate - - 403.17% 39.32% 61.41% 70.81% 83.13% -
Total Cost 496,605 456,725 455,219 378,852 407,991 503,701 525,962 -3.76%
-
Net Worth 559,360 519,744 712,536 492,919 504,514 220,000 502,239 7.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 8,800 8,800 8,800 8,800 10,974 -
Div Payout % - - 0.00% 18.75% 46.52% 50.37% 124.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 559,360 519,744 712,536 492,919 504,514 220,000 502,239 7.46%
NOSH 278,358 259,872 258,624 258,262 260,058 220,000 268,333 2.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -10.86% -7.69% -7.90% 13.27% 5.48% 3.35% 1.65% -
ROE -5.92% -3.56% -3.34% 9.52% 3.75% 7.94% 1.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 160.92 163.20 163.12 169.13 165.98 236.90 199.30 -13.32%
EPS -11.91 -7.13 -9.19 18.18 7.27 7.94 3.28 -
DPS 0.00 0.00 3.40 3.41 3.38 4.00 4.09 -
NAPS 2.0095 2.00 2.7551 1.9086 1.94 1.00 1.8717 4.86%
Adjusted Per Share Value based on latest NOSH - 258,262
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.35 168.86 167.97 173.91 171.86 207.50 212.92 -11.16%
EPS -13.19 -7.37 -9.47 18.69 7.53 6.96 3.51 -
DPS 0.00 0.00 3.50 3.50 3.50 3.50 4.37 -
NAPS 2.2271 2.0693 2.8369 1.9625 2.0087 0.8759 1.9996 7.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.69 2.25 1.90 2.25 2.32 2.40 2.75 -
P/RPS 1.05 1.38 1.16 1.33 1.40 1.01 1.38 -16.69%
P/EPS -14.19 -31.57 -20.67 12.38 31.89 30.22 83.73 -
EY -7.04 -3.17 -4.84 8.08 3.14 3.31 1.19 -
DY 0.00 0.00 1.79 1.51 1.46 1.67 1.49 -
P/NAPS 0.84 1.13 0.69 1.18 1.20 2.40 1.47 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.80 1.75 2.13 1.96 2.20 2.10 2.32 -
P/RPS 1.12 1.07 1.31 1.16 1.33 0.89 1.16 -2.31%
P/EPS -15.12 -24.55 -23.17 10.78 30.24 26.45 70.64 -
EY -6.61 -4.07 -4.32 9.27 3.31 3.78 1.42 -
DY 0.00 0.00 1.60 1.74 1.54 1.90 1.76 -
P/NAPS 0.90 0.88 0.77 1.03 1.13 2.10 1.24 -19.28%

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