[MTD] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 10.8%
YoY- 465.14%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,164,521 1,101,396 1,218,004 1,146,120 965,672 838,712 633,545 50.10%
PBT 106,777 136,787 221,908 243,064 215,459 181,769 93,932 8.92%
Tax -48,782 -50,382 -42,956 -44,594 -45,898 -39,871 -31,210 34.71%
NP 57,995 86,405 178,952 198,470 169,561 141,898 62,722 -5.09%
-
NP to SH 30,006 50,025 172,375 198,832 179,458 158,086 61,620 -38.13%
-
Tax Rate 45.69% 36.83% 19.36% 18.35% 21.30% 21.93% 33.23% -
Total Cost 1,106,526 1,014,991 1,039,052 947,650 796,111 696,814 570,823 55.53%
-
Net Worth 654,599 665,224 641,014 647,862 711,637 579,284 592,253 6.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 17,266 17,266 17,471 17,471 11,528 11,528 - -
Div Payout % 57.54% 34.52% 10.14% 8.79% 6.42% 7.29% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 654,599 665,224 641,014 647,862 711,637 579,284 592,253 6.90%
NOSH 283,376 283,074 291,370 297,184 305,423 288,201 289,809 -1.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.98% 7.85% 14.69% 17.32% 17.56% 16.92% 9.90% -
ROE 4.58% 7.52% 26.89% 30.69% 25.22% 27.29% 10.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 410.95 389.08 418.03 385.66 316.17 291.02 218.61 52.37%
EPS 10.59 17.67 59.16 66.91 58.76 54.85 21.26 -37.18%
DPS 6.09 6.10 6.00 5.88 3.77 4.00 0.00 -
NAPS 2.31 2.35 2.20 2.18 2.33 2.01 2.0436 8.52%
Adjusted Per Share Value based on latest NOSH - 297,184
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 463.65 438.51 484.94 456.32 384.48 333.93 252.24 50.11%
EPS 11.95 19.92 68.63 79.16 71.45 62.94 24.53 -38.11%
DPS 6.87 6.87 6.96 6.96 4.59 4.59 0.00 -
NAPS 2.6062 2.6485 2.5522 2.5794 2.8333 2.3064 2.358 6.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.63 3.12 3.50 3.08 2.16 2.10 2.10 -
P/RPS 0.64 0.80 0.84 0.80 0.68 0.72 0.96 -23.70%
P/EPS 24.84 17.65 5.92 4.60 3.68 3.83 9.88 85.00%
EY 4.03 5.66 16.90 21.72 27.20 26.12 10.12 -45.90%
DY 2.32 1.96 1.71 1.91 1.75 1.90 0.00 -
P/NAPS 1.14 1.33 1.59 1.41 0.93 1.04 1.03 7.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 2.20 2.65 3.46 3.04 2.50 2.20 2.00 -
P/RPS 0.54 0.68 0.83 0.79 0.79 0.76 0.91 -29.40%
P/EPS 20.78 15.00 5.85 4.54 4.25 4.01 9.41 69.66%
EY 4.81 6.67 17.10 22.01 23.50 24.93 10.63 -41.08%
DY 2.77 2.30 1.73 1.93 1.51 1.82 0.00 -
P/NAPS 0.95 1.13 1.57 1.39 1.07 1.09 0.98 -2.05%

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