[MTD] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -17.12%
YoY- 66.12%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 865,280 910,790 877,406 937,477 1,027,765 1,078,052 1,156,159 -17.55%
PBT 147,343 148,928 115,589 56,185 60,379 37,882 30,383 186.23%
Tax -62,893 -60,951 -62,142 -48,274 -49,562 -53,408 -50,943 15.06%
NP 84,450 87,977 53,447 7,911 10,817 -15,526 -20,560 -
-
NP to SH 95,354 98,931 59,722 29,823 35,984 13,474 5,682 554.35%
-
Tax Rate 42.68% 40.93% 53.76% 85.92% 82.08% 140.99% 167.67% -
Total Cost 780,830 822,813 823,959 929,566 1,016,948 1,093,578 1,176,719 -23.90%
-
Net Worth 606,056 604,994 642,923 698,240 670,486 642,135 582,484 2.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 14,137 14,137 14,137 14,137 -
Div Payout % - - - 47.41% 39.29% 104.93% 248.82% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 606,056 604,994 642,923 698,240 670,486 642,135 582,484 2.67%
NOSH 252,523 257,444 280,752 282,688 282,905 282,879 282,759 -7.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.76% 9.66% 6.09% 0.84% 1.05% -1.44% -1.78% -
ROE 15.73% 16.35% 9.29% 4.27% 5.37% 2.10% 0.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 342.65 353.78 312.52 331.63 363.29 381.10 408.88 -11.10%
EPS 37.76 38.43 21.27 10.55 12.72 4.76 2.01 605.42%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.40 2.35 2.29 2.47 2.37 2.27 2.06 10.71%
Adjusted Per Share Value based on latest NOSH - 282,688
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 344.51 362.63 349.33 373.25 409.20 429.22 460.32 -17.55%
EPS 37.96 39.39 23.78 11.87 14.33 5.36 2.26 554.73%
DPS 0.00 0.00 0.00 5.63 5.63 5.63 5.63 -
NAPS 2.413 2.4088 2.5598 2.78 2.6695 2.5566 2.3191 2.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.10 4.42 3.46 2.84 2.60 2.00 1.80 -
P/RPS 1.49 1.25 1.11 0.86 0.72 0.52 0.44 125.33%
P/EPS 13.51 11.50 16.27 26.92 20.44 41.99 89.58 -71.63%
EY 7.40 8.69 6.15 3.71 4.89 2.38 1.12 251.70%
DY 0.00 0.00 0.00 1.76 1.92 2.50 2.78 -
P/NAPS 2.12 1.88 1.51 1.15 1.10 0.88 0.87 80.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 01/07/09 -
Price 6.05 4.93 3.97 3.40 2.75 2.35 2.00 -
P/RPS 1.77 1.39 1.27 1.03 0.76 0.62 0.49 135.24%
P/EPS 16.02 12.83 18.66 32.23 21.62 49.34 99.53 -70.37%
EY 6.24 7.79 5.36 3.10 4.63 2.03 1.00 238.56%
DY 0.00 0.00 0.00 1.47 1.82 2.13 2.50 -
P/NAPS 2.52 2.10 1.73 1.38 1.16 1.04 0.97 88.87%

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