[MTD] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 156.55%
YoY- 953.5%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,218,004 1,146,120 965,672 838,712 633,545 484,205 447,942 94.45%
PBT 221,908 243,064 215,459 181,769 93,932 -42,565 -19,479 -
Tax -42,956 -44,594 -45,898 -39,871 -31,210 -31,483 -29,184 29.30%
NP 178,952 198,470 169,561 141,898 62,722 -74,048 -48,663 -
-
NP to SH 172,375 198,832 179,458 158,086 61,620 -54,453 -33,141 -
-
Tax Rate 19.36% 18.35% 21.30% 21.93% 33.23% - - -
Total Cost 1,039,052 947,650 796,111 696,814 570,823 558,253 496,605 63.36%
-
Net Worth 641,014 647,862 711,637 579,284 592,253 576,982 559,360 9.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,471 17,471 11,528 11,528 - - - -
Div Payout % 10.14% 8.79% 6.42% 7.29% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 641,014 647,862 711,637 579,284 592,253 576,982 559,360 9.48%
NOSH 291,370 297,184 305,423 288,201 289,809 285,000 278,358 3.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.69% 17.32% 17.56% 16.92% 9.90% -15.29% -10.86% -
ROE 26.89% 30.69% 25.22% 27.29% 10.40% -9.44% -5.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 418.03 385.66 316.17 291.02 218.61 169.90 160.92 88.64%
EPS 59.16 66.91 58.76 54.85 21.26 -19.11 -11.91 -
DPS 6.00 5.88 3.77 4.00 0.00 0.00 0.00 -
NAPS 2.20 2.18 2.33 2.01 2.0436 2.0245 2.0095 6.20%
Adjusted Per Share Value based on latest NOSH - 288,201
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 484.94 456.32 384.48 333.93 252.24 192.78 178.35 94.45%
EPS 68.63 79.16 71.45 62.94 24.53 -21.68 -13.19 -
DPS 6.96 6.96 4.59 4.59 0.00 0.00 0.00 -
NAPS 2.5522 2.5794 2.8333 2.3064 2.358 2.2972 2.2271 9.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.50 3.08 2.16 2.10 2.10 1.80 1.69 -
P/RPS 0.84 0.80 0.68 0.72 0.96 1.06 1.05 -13.78%
P/EPS 5.92 4.60 3.68 3.83 9.88 -9.42 -14.19 -
EY 16.90 21.72 27.20 26.12 10.12 -10.61 -7.04 -
DY 1.71 1.91 1.75 1.90 0.00 0.00 0.00 -
P/NAPS 1.59 1.41 0.93 1.04 1.03 0.89 0.84 52.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 -
Price 3.46 3.04 2.50 2.20 2.00 2.13 1.80 -
P/RPS 0.83 0.79 0.79 0.76 0.91 1.25 1.12 -18.06%
P/EPS 5.85 4.54 4.25 4.01 9.41 -11.15 -15.12 -
EY 17.10 22.01 23.50 24.93 10.63 -8.97 -6.61 -
DY 1.73 1.93 1.51 1.82 0.00 0.00 0.00 -
P/NAPS 1.57 1.39 1.07 1.09 0.98 1.05 0.90 44.76%

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