[MTD] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -1.87%
YoY- 212.7%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,202,320 1,130,128 515,312 395,146 563,886 558,988 745,714 8.27%
PBT 71,064 186,472 63,882 145,134 73,820 323,596 94,536 -4.64%
Tax -54,812 -47,544 -38,098 -36,460 -46,104 -51,058 -35,618 7.44%
NP 16,252 138,928 25,784 108,674 27,716 272,538 58,918 -19.30%
-
NP to SH 17,588 96,298 14,806 86,668 27,716 272,538 58,918 -18.23%
-
Tax Rate 77.13% 25.50% 59.64% 25.12% 62.45% 15.78% 37.68% -
Total Cost 1,186,068 991,200 489,528 286,472 536,170 286,450 686,796 9.52%
-
Net Worth 627,738 647,531 574,228 492,598 524,414 595,093 404,860 7.57%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 11,881 - - - - - -
Div Payout % - 12.34% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 627,738 647,531 574,228 492,598 524,414 595,093 404,860 7.57%
NOSH 282,765 297,032 283,639 258,094 277,160 135,402 134,953 13.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.35% 12.29% 5.00% 27.50% 4.92% 48.76% 7.90% -
ROE 2.80% 14.87% 2.58% 17.59% 5.29% 45.80% 14.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 425.20 380.47 181.68 153.10 203.45 412.83 552.57 -4.26%
EPS 6.22 32.42 5.22 33.58 10.00 201.28 43.66 -27.70%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.18 2.0245 1.9086 1.8921 4.395 3.00 -4.89%
Adjusted Per Share Value based on latest NOSH - 258,262
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 478.70 449.95 205.17 157.33 224.51 222.56 296.90 8.27%
EPS 7.00 38.34 5.89 34.51 11.03 108.51 23.46 -18.23%
DPS 0.00 4.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4993 2.5781 2.2863 1.9613 2.0879 2.3693 1.6119 7.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.81 3.08 1.80 2.25 2.54 5.45 0.00 -
P/RPS 0.43 0.81 0.99 1.47 1.25 1.32 0.00 -
P/EPS 29.10 9.50 34.48 6.70 25.40 2.71 0.00 -
EY 3.44 10.53 2.90 14.92 3.94 36.93 0.00 -
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.41 0.89 1.18 1.34 1.24 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 -
Price 1.63 3.04 2.13 1.96 2.60 3.06 0.00 -
P/RPS 0.38 0.80 1.17 1.28 1.28 0.74 0.00 -
P/EPS 26.21 9.38 40.80 5.84 26.00 1.52 0.00 -
EY 3.82 10.66 2.45 17.13 3.85 65.78 0.00 -
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.39 1.05 1.03 1.37 0.70 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