[MTD] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 5.67%
YoY- 8.37%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 549,743 562,070 589,837 655,433 683,226 640,299 590,526 -4.64%
PBT 241,131 220,163 135,768 105,633 106,864 111,530 105,272 73.50%
Tax -52,191 -44,882 -37,364 -37,162 -42,070 -36,457 -29,979 44.57%
NP 188,940 175,281 98,404 68,471 64,794 75,073 75,293 84.35%
-
NP to SH 188,940 175,281 98,404 68,471 64,794 75,073 75,293 84.35%
-
Tax Rate 21.64% 20.39% 27.52% 35.18% 39.37% 32.69% 28.48% -
Total Cost 360,803 386,789 491,433 586,962 618,432 565,226 515,233 -21.09%
-
Net Worth 615,927 595,096 505,435 1,080,189 1,075,445 404,941 404,818 32.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,801 10,801 10,801 10,801 11,955 11,955 11,955 -6.52%
Div Payout % 5.72% 6.16% 10.98% 15.78% 18.45% 15.93% 15.88% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 615,927 595,096 505,435 1,080,189 1,075,445 404,941 404,818 32.18%
NOSH 272,534 135,403 135,009 135,023 134,936 134,980 134,939 59.57%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 34.37% 31.18% 16.68% 10.45% 9.48% 11.72% 12.75% -
ROE 30.68% 29.45% 19.47% 6.34% 6.02% 18.54% 18.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 201.72 415.11 436.88 485.42 506.33 474.36 437.62 -40.24%
EPS 69.33 129.45 72.89 50.71 48.02 55.62 55.80 15.52%
DPS 3.96 8.00 8.00 8.00 8.86 8.86 8.86 -41.45%
NAPS 2.26 4.395 3.7437 8.00 7.97 3.00 3.00 -17.16%
Adjusted Per Share Value based on latest NOSH - 135,023
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 218.88 223.78 234.84 260.96 272.02 254.93 235.11 -4.64%
EPS 75.23 69.79 39.18 27.26 25.80 29.89 29.98 84.35%
DPS 4.30 4.30 4.30 4.30 4.76 4.76 4.76 -6.53%
NAPS 2.4523 2.3693 2.0124 4.3007 4.2818 1.6123 1.6118 32.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.18 5.45 4.38 4.30 0.00 0.00 0.00 -
P/RPS 1.58 1.31 1.00 0.89 0.00 0.00 0.00 -
P/EPS 4.59 4.21 6.01 8.48 0.00 0.00 0.00 -
EY 21.80 23.75 16.64 11.79 0.00 0.00 0.00 -
DY 1.25 1.47 1.83 1.86 0.00 0.00 0.00 -
P/NAPS 1.41 1.24 1.17 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/03/04 19/11/03 09/10/03 29/05/03 28/02/03 30/11/02 28/08/02 -
Price 3.32 3.06 6.15 4.02 5.95 0.00 0.00 -
P/RPS 1.65 0.74 1.41 0.83 1.18 0.00 0.00 -
P/EPS 4.79 2.36 8.44 7.93 12.39 0.00 0.00 -
EY 20.88 42.30 11.85 12.61 8.07 0.00 0.00 -
DY 1.19 2.61 1.30 1.99 1.49 0.00 0.00 -
P/NAPS 1.47 0.70 1.64 0.50 0.75 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