[MTD] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 37.84%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 640,299 590,526 469,860 381,895 348,643 342,685 336,144 53.60%
PBT 111,530 105,272 84,124 65,512 44,445 54,720 53,023 64.09%
Tax -36,457 -29,979 -20,940 -9,092 -3,514 -4,151 -4,566 298.97%
NP 75,073 75,293 63,184 56,420 40,931 50,569 48,457 33.85%
-
NP to SH 75,073 75,293 63,184 56,420 40,931 50,569 48,457 33.85%
-
Tax Rate 32.69% 28.48% 24.89% 13.88% 7.91% 7.59% 8.61% -
Total Cost 565,226 515,233 406,676 325,475 307,712 292,116 287,687 56.80%
-
Net Worth 404,941 404,818 448,338 323,870 298,446 299,372 332,265 14.08%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,955 11,955 11,955 6,442 6,442 6,442 6,442 50.95%
Div Payout % 15.93% 15.88% 18.92% 11.42% 15.74% 12.74% 13.30% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 404,941 404,818 448,338 323,870 298,446 299,372 332,265 14.08%
NOSH 134,980 134,939 149,446 128,975 128,857 128,751 128,859 3.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.72% 12.75% 13.45% 14.77% 11.74% 14.76% 14.42% -
ROE 18.54% 18.60% 14.09% 17.42% 13.71% 16.89% 14.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 474.36 437.62 314.40 296.10 270.57 266.16 260.86 48.92%
EPS 55.62 55.80 42.28 43.74 31.76 39.28 37.60 29.79%
DPS 8.86 8.86 8.00 5.00 5.00 5.00 5.00 46.38%
NAPS 3.00 3.00 3.00 2.5111 2.3161 2.3252 2.5785 10.61%
Adjusted Per Share Value based on latest NOSH - 128,975
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 254.93 235.11 187.07 152.05 138.81 136.44 133.83 53.60%
EPS 29.89 29.98 25.16 22.46 16.30 20.13 19.29 33.86%
DPS 4.76 4.76 4.76 2.57 2.57 2.57 2.57 50.76%
NAPS 1.6123 1.6118 1.785 1.2895 1.1882 1.1919 1.3229 14.08%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/11/02 28/08/02 24/05/02 27/02/02 30/11/01 30/08/01 30/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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