[MTD] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -64.44%
YoY- -94.63%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,078,052 1,156,159 1,086,376 1,137,492 1,164,521 1,101,396 1,218,004 -7.82%
PBT 37,882 30,383 81,094 79,083 106,777 136,787 221,908 -69.25%
Tax -53,408 -50,943 -57,590 -54,016 -48,782 -50,382 -42,956 15.64%
NP -15,526 -20,560 23,504 25,067 57,995 86,405 178,952 -
-
NP to SH 13,474 5,682 17,953 10,670 30,006 50,025 172,375 -81.74%
-
Tax Rate 140.99% 167.67% 71.02% 68.30% 45.69% 36.83% 19.36% -
Total Cost 1,093,578 1,176,719 1,062,872 1,112,425 1,106,526 1,014,991 1,039,052 3.47%
-
Net Worth 642,135 582,484 616,820 421,800 654,599 665,224 641,014 0.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,137 14,137 11,322 11,322 17,266 17,266 17,471 -13.17%
Div Payout % 104.93% 248.82% 63.07% 106.12% 57.54% 34.52% 10.14% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 642,135 582,484 616,820 421,800 654,599 665,224 641,014 0.11%
NOSH 282,879 282,759 282,945 190,000 283,376 283,074 291,370 -1.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.44% -1.78% 2.16% 2.20% 4.98% 7.85% 14.69% -
ROE 2.10% 0.98% 2.91% 2.53% 4.58% 7.52% 26.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 381.10 408.88 383.95 598.68 410.95 389.08 418.03 -5.98%
EPS 4.76 2.01 6.35 5.62 10.59 17.67 59.16 -81.39%
DPS 5.00 5.00 4.00 5.96 6.09 6.10 6.00 -11.45%
NAPS 2.27 2.06 2.18 2.22 2.31 2.35 2.20 2.11%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 429.22 460.32 432.53 452.89 463.65 438.51 484.94 -7.82%
EPS 5.36 2.26 7.15 4.25 11.95 19.92 68.63 -81.75%
DPS 5.63 5.63 4.51 4.51 6.87 6.87 6.96 -13.19%
NAPS 2.5566 2.3191 2.4558 1.6794 2.6062 2.6485 2.5522 0.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.00 1.80 1.61 1.81 2.63 3.12 3.50 -
P/RPS 0.52 0.44 0.42 0.30 0.64 0.80 0.84 -27.38%
P/EPS 41.99 89.58 25.37 32.23 24.84 17.65 5.92 269.60%
EY 2.38 1.12 3.94 3.10 4.03 5.66 16.90 -72.96%
DY 2.50 2.78 2.49 3.29 2.32 1.96 1.71 28.84%
P/NAPS 0.88 0.87 0.74 0.82 1.14 1.33 1.59 -32.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 -
Price 2.35 2.00 1.48 1.63 2.20 2.65 3.46 -
P/RPS 0.62 0.49 0.39 0.27 0.54 0.68 0.83 -17.68%
P/EPS 49.34 99.53 23.33 29.03 20.78 15.00 5.85 314.88%
EY 2.03 1.00 4.29 3.45 4.81 6.67 17.10 -75.87%
DY 2.13 2.50 2.70 3.66 2.77 2.30 1.73 14.88%
P/NAPS 1.04 0.97 0.68 0.73 0.95 1.13 1.57 -24.02%

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