[MTD] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 167.06%
YoY- 237.24%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 910,790 877,406 937,477 1,027,765 1,078,052 1,156,159 1,086,376 -11.11%
PBT 148,928 115,589 56,185 60,379 37,882 30,383 81,094 50.13%
Tax -60,951 -62,142 -48,274 -49,562 -53,408 -50,943 -57,590 3.86%
NP 87,977 53,447 7,911 10,817 -15,526 -20,560 23,504 141.65%
-
NP to SH 98,931 59,722 29,823 35,984 13,474 5,682 17,953 212.95%
-
Tax Rate 40.93% 53.76% 85.92% 82.08% 140.99% 167.67% 71.02% -
Total Cost 822,813 823,959 929,566 1,016,948 1,093,578 1,176,719 1,062,872 -15.72%
-
Net Worth 604,994 642,923 698,240 670,486 642,135 582,484 616,820 -1.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 14,137 14,137 14,137 14,137 11,322 -
Div Payout % - - 47.41% 39.29% 104.93% 248.82% 63.07% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 604,994 642,923 698,240 670,486 642,135 582,484 616,820 -1.28%
NOSH 257,444 280,752 282,688 282,905 282,879 282,759 282,945 -6.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.66% 6.09% 0.84% 1.05% -1.44% -1.78% 2.16% -
ROE 16.35% 9.29% 4.27% 5.37% 2.10% 0.98% 2.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 353.78 312.52 331.63 363.29 381.10 408.88 383.95 -5.32%
EPS 38.43 21.27 10.55 12.72 4.76 2.01 6.35 233.19%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 4.00 -
NAPS 2.35 2.29 2.47 2.37 2.27 2.06 2.18 5.14%
Adjusted Per Share Value based on latest NOSH - 282,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 362.63 349.33 373.25 409.20 429.22 460.32 432.53 -11.11%
EPS 39.39 23.78 11.87 14.33 5.36 2.26 7.15 212.90%
DPS 0.00 0.00 5.63 5.63 5.63 5.63 4.51 -
NAPS 2.4088 2.5598 2.78 2.6695 2.5566 2.3191 2.4558 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.42 3.46 2.84 2.60 2.00 1.80 1.61 -
P/RPS 1.25 1.11 0.86 0.72 0.52 0.44 0.42 107.32%
P/EPS 11.50 16.27 26.92 20.44 41.99 89.58 25.37 -41.07%
EY 8.69 6.15 3.71 4.89 2.38 1.12 3.94 69.68%
DY 0.00 0.00 1.76 1.92 2.50 2.78 2.49 -
P/NAPS 1.88 1.51 1.15 1.10 0.88 0.87 0.74 86.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 26/02/09 -
Price 4.93 3.97 3.40 2.75 2.35 2.00 1.48 -
P/RPS 1.39 1.27 1.03 0.76 0.62 0.49 0.39 133.87%
P/EPS 12.83 18.66 32.23 21.62 49.34 99.53 23.33 -32.94%
EY 7.79 5.36 3.10 4.63 2.03 1.00 4.29 49.00%
DY 0.00 0.00 1.47 1.82 2.13 2.50 2.70 -
P/NAPS 2.10 1.73 1.38 1.16 1.04 0.97 0.68 112.50%

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