[MTD] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 11.99%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 683,226 640,299 590,526 469,860 381,895 348,643 342,685 58.20%
PBT 106,864 111,530 105,272 84,124 65,512 44,445 54,720 56.04%
Tax -42,070 -36,457 -29,979 -20,940 -9,092 -3,514 -4,151 366.35%
NP 64,794 75,073 75,293 63,184 56,420 40,931 50,569 17.91%
-
NP to SH 64,794 75,073 75,293 63,184 56,420 40,931 50,569 17.91%
-
Tax Rate 39.37% 32.69% 28.48% 24.89% 13.88% 7.91% 7.59% -
Total Cost 618,432 565,226 515,233 406,676 325,475 307,712 292,116 64.65%
-
Net Worth 1,075,445 404,941 404,818 448,338 323,870 298,446 299,372 134.01%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,955 11,955 11,955 11,955 6,442 6,442 6,442 50.84%
Div Payout % 18.45% 15.93% 15.88% 18.92% 11.42% 15.74% 12.74% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,075,445 404,941 404,818 448,338 323,870 298,446 299,372 134.01%
NOSH 134,936 134,980 134,939 149,446 128,975 128,857 128,751 3.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.48% 11.72% 12.75% 13.45% 14.77% 11.74% 14.76% -
ROE 6.02% 18.54% 18.60% 14.09% 17.42% 13.71% 16.89% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 506.33 474.36 437.62 314.40 296.10 270.57 266.16 53.35%
EPS 48.02 55.62 55.80 42.28 43.74 31.76 39.28 14.28%
DPS 8.86 8.86 8.86 8.00 5.00 5.00 5.00 46.28%
NAPS 7.97 3.00 3.00 3.00 2.5111 2.3161 2.3252 126.82%
Adjusted Per Share Value based on latest NOSH - 149,446
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 272.02 254.93 235.11 187.07 152.05 138.81 136.44 58.20%
EPS 25.80 29.89 29.98 25.16 22.46 16.30 20.13 17.93%
DPS 4.76 4.76 4.76 4.76 2.57 2.57 2.57 50.64%
NAPS 4.2818 1.6123 1.6118 1.785 1.2895 1.1882 1.1919 134.01%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 30/11/02 28/08/02 24/05/02 27/02/02 30/11/01 30/08/01 -
Price 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.07 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 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