[MTD] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 17.72%
YoY- 344.58%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 921,280 945,532 1,202,320 1,130,128 515,312 395,146 563,886 8.52%
PBT 194,564 131,056 71,064 186,472 63,882 145,134 73,820 17.52%
Tax -53,552 -52,050 -54,812 -47,544 -38,098 -36,460 -46,104 2.52%
NP 141,012 79,006 16,252 138,928 25,784 108,674 27,716 31.12%
-
NP to SH 149,456 78,192 17,588 96,298 14,806 86,668 27,716 32.40%
-
Tax Rate 27.52% 39.72% 77.13% 25.50% 59.64% 25.12% 62.45% -
Total Cost 780,268 866,526 1,186,068 991,200 489,528 286,472 536,170 6.44%
-
Net Worth 606,312 670,459 627,738 647,531 574,228 492,598 524,414 2.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 11,881 - - - -
Div Payout % - - - 12.34% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 606,312 670,459 627,738 647,531 574,228 492,598 524,414 2.44%
NOSH 252,630 282,894 282,765 297,032 283,639 258,094 277,160 -1.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.31% 8.36% 1.35% 12.29% 5.00% 27.50% 4.92% -
ROE 24.65% 11.66% 2.80% 14.87% 2.58% 17.59% 5.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 364.68 334.24 425.20 380.47 181.68 153.10 203.45 10.21%
EPS 59.16 27.64 6.22 32.42 5.22 33.58 10.00 34.46%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.40 2.37 2.22 2.18 2.0245 1.9086 1.8921 4.04%
Adjusted Per Share Value based on latest NOSH - 282,905
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 366.80 376.46 478.70 449.95 205.17 157.33 224.51 8.52%
EPS 59.51 31.13 7.00 38.34 5.89 34.51 11.03 32.41%
DPS 0.00 0.00 0.00 4.73 0.00 0.00 0.00 -
NAPS 2.414 2.6694 2.4993 2.5781 2.2863 1.9613 2.0879 2.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.10 2.60 1.81 3.08 1.80 2.25 2.54 -
P/RPS 1.40 0.78 0.43 0.81 0.99 1.47 1.25 1.90%
P/EPS 8.62 9.41 29.10 9.50 34.48 6.70 25.40 -16.47%
EY 11.60 10.63 3.44 10.53 2.90 14.92 3.94 19.70%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 2.12 1.10 0.82 1.41 0.89 1.18 1.34 7.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 -
Price 6.05 2.75 1.63 3.04 2.13 1.96 2.60 -
P/RPS 1.66 0.82 0.38 0.80 1.17 1.28 1.28 4.42%
P/EPS 10.23 9.95 26.21 9.38 40.80 5.84 26.00 -14.39%
EY 9.78 10.05 3.82 10.66 2.45 17.13 3.85 16.80%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 2.52 1.16 0.73 1.39 1.05 1.03 1.37 10.68%

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