[MTD] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -66.41%
YoY- -89.83%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,130,128 515,312 395,146 563,886 558,988 745,714 404,836 18.65%
PBT 186,472 63,882 145,134 73,820 323,596 94,536 39,724 29.38%
Tax -47,544 -38,098 -36,460 -46,104 -51,058 -35,618 -2,584 62.44%
NP 138,928 25,784 108,674 27,716 272,538 58,918 37,140 24.57%
-
NP to SH 96,298 14,806 86,668 27,716 272,538 58,918 37,140 17.20%
-
Tax Rate 25.50% 59.64% 25.12% 62.45% 15.78% 37.68% 6.50% -
Total Cost 991,200 489,528 286,472 536,170 286,450 686,796 367,696 17.96%
-
Net Worth 647,531 574,228 492,598 524,414 595,093 404,860 298,266 13.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,881 - - - - - - -
Div Payout % 12.34% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 647,531 574,228 492,598 524,414 595,093 404,860 298,266 13.78%
NOSH 297,032 283,639 258,094 277,160 135,402 134,953 128,779 14.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.29% 5.00% 27.50% 4.92% 48.76% 7.90% 9.17% -
ROE 14.87% 2.58% 17.59% 5.29% 45.80% 14.55% 12.45% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 380.47 181.68 153.10 203.45 412.83 552.57 314.36 3.23%
EPS 32.42 5.22 33.58 10.00 201.28 43.66 28.84 1.96%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.0245 1.9086 1.8921 4.395 3.00 2.3161 -1.00%
Adjusted Per Share Value based on latest NOSH - 277,581
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 449.95 205.17 157.33 224.51 222.56 296.90 161.18 18.65%
EPS 38.34 5.89 34.51 11.03 108.51 23.46 14.79 17.19%
DPS 4.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5781 2.2863 1.9613 2.0879 2.3693 1.6119 1.1875 13.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.08 1.80 2.25 2.54 5.45 0.00 0.00 -
P/RPS 0.81 0.99 1.47 1.25 1.32 0.00 0.00 -
P/EPS 9.50 34.48 6.70 25.40 2.71 0.00 0.00 -
EY 10.53 2.90 14.92 3.94 36.93 0.00 0.00 -
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.89 1.18 1.34 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 -
Price 3.04 2.13 1.96 2.60 3.06 0.00 0.00 -
P/RPS 0.80 1.17 1.28 1.28 0.74 0.00 0.00 -
P/EPS 9.38 40.80 5.84 26.00 1.52 0.00 0.00 -
EY 10.66 2.45 17.13 3.85 65.78 0.00 0.00 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.05 1.03 1.37 0.70 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