[MTD] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 1068.95%
YoY- 88.41%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,029,204 895,668 1,208,096 955,596 447,756 352,476 710,560 6.36%
PBT 251,968 118,612 88,616 208,656 73,896 144,056 138,204 10.52%
Tax -53,660 -58,424 -48,564 -54,964 -30,856 -36,776 -55,680 -0.61%
NP 198,308 60,188 40,052 153,692 43,040 107,280 82,524 15.72%
-
NP to SH 223,256 66,420 35,252 115,328 29,840 88,316 82,524 18.03%
-
Tax Rate 21.30% 49.26% 54.80% 26.34% 41.76% 25.53% 40.29% -
Total Cost 830,896 835,480 1,168,044 801,904 404,716 245,196 628,036 4.77%
-
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
NOSH 257,444 282,879 283,376 305,423 278,358 260,058 276,926 -1.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.27% 6.72% 3.32% 16.08% 9.61% 30.44% 11.61% -
ROE 36.90% 10.34% 5.39% 16.21% 5.33% 17.51% 15.28% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 399.78 316.63 426.32 312.88 160.86 135.54 256.59 7.66%
EPS 86.72 23.48 12.44 37.76 10.72 33.96 29.80 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.27 2.31 2.33 2.0095 1.94 1.9509 3.14%
Adjusted Per Share Value based on latest NOSH - 282,879
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 409.77 356.60 481.00 380.46 178.27 140.34 282.91 6.36%
EPS 88.89 26.44 14.04 45.92 11.88 35.16 32.86 18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4088 2.5566 2.6062 2.8333 2.2271 2.0087 2.151 1.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.42 2.00 2.63 2.16 1.69 2.32 3.06 -
P/RPS 1.11 0.63 0.62 0.69 1.05 1.71 1.19 -1.15%
P/EPS 5.10 8.52 21.14 5.72 15.76 6.83 10.27 -11.00%
EY 19.62 11.74 4.73 17.48 6.34 14.64 9.74 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.88 1.14 0.93 0.84 1.20 1.57 3.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 -
Price 4.93 2.35 2.20 2.50 1.80 2.20 2.57 -
P/RPS 1.23 0.74 0.52 0.80 1.12 1.62 1.00 3.50%
P/EPS 5.68 10.01 17.68 6.62 16.79 6.48 8.62 -6.71%
EY 17.59 9.99 5.65 15.10 5.96 15.44 11.60 7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.04 0.95 1.07 0.90 1.13 1.32 8.04%

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