[MTD] YoY Annual (Unaudited) Result on 31-Mar-2004 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 838,712 423,890 521,170 577,601 655,433 467,194 336,145 16.45%
PBT 181,769 -1,939 59,839 218,292 105,633 87,612 53,023 22.78%
Tax -39,871 -35,181 -42,370 -58,457 -37,162 -17,920 -4,566 43.47%
NP 141,898 -37,120 17,469 159,835 68,471 69,692 48,457 19.60%
-
NP to SH 158,086 -23,039 17,469 159,835 68,471 69,692 48,457 21.77%
-
Tax Rate 21.93% - 70.81% 26.78% 35.18% 20.45% 8.61% -
Total Cost 696,814 461,010 503,701 417,766 586,962 397,502 287,688 15.87%
-
Net Worth 688,884 525,240 606,508 516,478 443,145 469,776 331,951 12.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,529 - 10,571 10,953 10,797 10,794 - -
Div Payout % 7.29% - 60.52% 6.85% 15.77% 15.49% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 688,884 525,240 606,508 516,478 443,145 469,776 331,951 12.93%
NOSH 288,236 258,739 264,296 273,848 134,969 134,931 128,738 14.37%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.92% -8.76% 3.35% 27.67% 10.45% 14.92% 14.42% -
ROE 22.95% -4.39% 2.88% 30.95% 15.45% 14.84% 14.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 290.98 163.83 197.19 210.92 485.62 346.25 261.11 1.82%
EPS 54.84 -8.91 6.62 58.40 50.73 51.65 37.64 6.47%
DPS 4.00 0.00 4.00 4.00 8.00 8.00 0.00 -
NAPS 2.39 2.03 2.2948 1.886 3.2833 3.4816 2.5785 -1.25%
Adjusted Per Share Value based on latest NOSH - 274,374
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 333.93 168.77 207.50 229.97 260.96 186.01 133.83 16.45%
EPS 62.94 -9.17 6.96 63.64 27.26 27.75 19.29 21.77%
DPS 4.59 0.00 4.21 4.36 4.30 4.30 0.00 -
NAPS 2.7428 2.0912 2.4148 2.0563 1.7644 1.8704 1.3216 12.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.10 2.25 2.40 3.64 4.30 0.00 0.00 -
P/RPS 0.72 1.37 1.22 1.73 0.89 0.00 0.00 -
P/EPS 3.83 -25.27 36.31 6.24 8.48 0.00 0.00 -
EY 26.12 -3.96 2.75 16.03 11.80 0.00 0.00 -
DY 1.90 0.00 1.67 1.10 1.86 0.00 0.00 -
P/NAPS 0.88 1.11 1.05 1.93 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 30/05/01 -
Price 2.20 1.75 2.10 3.30 4.02 0.00 0.00 -
P/RPS 0.76 1.07 1.06 1.56 0.83 0.00 0.00 -
P/EPS 4.01 -19.65 31.77 5.65 7.92 0.00 0.00 -
EY 24.93 -5.09 3.15 17.69 12.62 0.00 0.00 -
DY 1.82 0.00 1.90 1.21 1.99 0.00 0.00 -
P/NAPS 0.92 0.86 0.92 1.75 1.22 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