[MTD] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -70.98%
YoY- -68.36%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,086,376 1,137,492 1,164,521 1,101,396 1,218,004 1,146,120 965,672 8.12%
PBT 81,094 79,083 106,777 136,787 221,908 243,064 215,459 -47.71%
Tax -57,590 -54,016 -48,782 -50,382 -42,956 -44,594 -45,898 16.25%
NP 23,504 25,067 57,995 86,405 178,952 198,470 169,561 -73.05%
-
NP to SH 17,953 10,670 30,006 50,025 172,375 198,832 179,458 -78.29%
-
Tax Rate 71.02% 68.30% 45.69% 36.83% 19.36% 18.35% 21.30% -
Total Cost 1,062,872 1,112,425 1,106,526 1,014,991 1,039,052 947,650 796,111 21.14%
-
Net Worth 616,820 421,800 654,599 665,224 641,014 647,862 711,637 -9.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 11,322 11,322 17,266 17,266 17,471 17,471 11,528 -1.18%
Div Payout % 63.07% 106.12% 57.54% 34.52% 10.14% 8.79% 6.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 616,820 421,800 654,599 665,224 641,014 647,862 711,637 -9.05%
NOSH 282,945 190,000 283,376 283,074 291,370 297,184 305,423 -4.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.16% 2.20% 4.98% 7.85% 14.69% 17.32% 17.56% -
ROE 2.91% 2.53% 4.58% 7.52% 26.89% 30.69% 25.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 383.95 598.68 410.95 389.08 418.03 385.66 316.17 13.75%
EPS 6.35 5.62 10.59 17.67 59.16 66.91 58.76 -77.15%
DPS 4.00 5.96 6.09 6.10 6.00 5.88 3.77 4.00%
NAPS 2.18 2.22 2.31 2.35 2.20 2.18 2.33 -4.31%
Adjusted Per Share Value based on latest NOSH - 283,074
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 432.53 452.89 463.65 438.51 484.94 456.32 384.48 8.12%
EPS 7.15 4.25 11.95 19.92 68.63 79.16 71.45 -78.29%
DPS 4.51 4.51 6.87 6.87 6.96 6.96 4.59 -1.16%
NAPS 2.4558 1.6794 2.6062 2.6485 2.5522 2.5794 2.8333 -9.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.61 1.81 2.63 3.12 3.50 3.08 2.16 -
P/RPS 0.42 0.30 0.64 0.80 0.84 0.80 0.68 -27.36%
P/EPS 25.37 32.23 24.84 17.65 5.92 4.60 3.68 260.11%
EY 3.94 3.10 4.03 5.66 16.90 21.72 27.20 -72.25%
DY 2.49 3.29 2.32 1.96 1.71 1.91 1.75 26.36%
P/NAPS 0.74 0.82 1.14 1.33 1.59 1.41 0.93 -14.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 29/11/07 29/08/07 -
Price 1.48 1.63 2.20 2.65 3.46 3.04 2.50 -
P/RPS 0.39 0.27 0.54 0.68 0.83 0.79 0.79 -37.40%
P/EPS 23.33 29.03 20.78 15.00 5.85 4.54 4.25 209.58%
EY 4.29 3.45 4.81 6.67 17.10 22.01 23.50 -67.65%
DY 2.70 3.66 2.77 2.30 1.73 1.93 1.51 47.05%
P/NAPS 0.68 0.73 0.95 1.13 1.57 1.39 1.07 -25.98%

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