[MTD] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 68.26%
YoY- -89.58%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,027,765 1,078,052 1,156,159 1,086,376 1,137,492 1,164,521 1,101,396 -4.50%
PBT 60,379 37,882 30,383 81,094 79,083 106,777 136,787 -41.99%
Tax -49,562 -53,408 -50,943 -57,590 -54,016 -48,782 -50,382 -1.08%
NP 10,817 -15,526 -20,560 23,504 25,067 57,995 86,405 -74.94%
-
NP to SH 35,984 13,474 5,682 17,953 10,670 30,006 50,025 -19.70%
-
Tax Rate 82.08% 140.99% 167.67% 71.02% 68.30% 45.69% 36.83% -
Total Cost 1,016,948 1,093,578 1,176,719 1,062,872 1,112,425 1,106,526 1,014,991 0.12%
-
Net Worth 670,486 642,135 582,484 616,820 421,800 654,599 665,224 0.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,137 14,137 14,137 11,322 11,322 17,266 17,266 -12.46%
Div Payout % 39.29% 104.93% 248.82% 63.07% 106.12% 57.54% 34.52% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 670,486 642,135 582,484 616,820 421,800 654,599 665,224 0.52%
NOSH 282,905 282,879 282,759 282,945 190,000 283,376 283,074 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.05% -1.44% -1.78% 2.16% 2.20% 4.98% 7.85% -
ROE 5.37% 2.10% 0.98% 2.91% 2.53% 4.58% 7.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 363.29 381.10 408.88 383.95 598.68 410.95 389.08 -4.46%
EPS 12.72 4.76 2.01 6.35 5.62 10.59 17.67 -19.66%
DPS 5.00 5.00 5.00 4.00 5.96 6.09 6.10 -12.40%
NAPS 2.37 2.27 2.06 2.18 2.22 2.31 2.35 0.56%
Adjusted Per Share Value based on latest NOSH - 282,945
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 409.20 429.22 460.32 432.53 452.89 463.65 438.51 -4.50%
EPS 14.33 5.36 2.26 7.15 4.25 11.95 19.92 -19.69%
DPS 5.63 5.63 5.63 4.51 4.51 6.87 6.87 -12.41%
NAPS 2.6695 2.5566 2.3191 2.4558 1.6794 2.6062 2.6485 0.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.60 2.00 1.80 1.61 1.81 2.63 3.12 -
P/RPS 0.72 0.52 0.44 0.42 0.30 0.64 0.80 -6.77%
P/EPS 20.44 41.99 89.58 25.37 32.23 24.84 17.65 10.26%
EY 4.89 2.38 1.12 3.94 3.10 4.03 5.66 -9.28%
DY 1.92 2.50 2.78 2.49 3.29 2.32 1.96 -1.36%
P/NAPS 1.10 0.88 0.87 0.74 0.82 1.14 1.33 -11.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 01/07/09 26/02/09 26/11/08 27/08/08 29/05/08 -
Price 2.75 2.35 2.00 1.48 1.63 2.20 2.65 -
P/RPS 0.76 0.62 0.49 0.39 0.27 0.54 0.68 7.68%
P/EPS 21.62 49.34 99.53 23.33 29.03 20.78 15.00 27.56%
EY 4.63 2.03 1.00 4.29 3.45 4.81 6.67 -21.58%
DY 1.82 2.13 2.50 2.70 3.66 2.77 2.30 -14.43%
P/NAPS 1.16 1.04 0.97 0.68 0.73 0.95 1.13 1.76%

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