[MTD] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -17.76%
YoY- 252.92%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 666,910 387,680 520,068 577,169 718,089 433,601 372,601 10.18%
PBT 122,956 -4,872 60,250 281,669 101,005 70,685 54,033 14.68%
Tax -40,830 -40,102 -37,480 -57,536 -37,497 -7,990 -3,289 52.13%
NP 82,125 -44,974 22,770 224,133 63,508 62,694 50,744 8.35%
-
NP to SH 74,633 -32,222 22,770 224,133 63,508 62,694 50,744 6.63%
-
Tax Rate 33.21% - 62.21% 20.43% 37.12% 11.30% 6.09% -
Total Cost 584,785 432,654 497,297 353,036 654,581 370,906 321,857 10.45%
-
Net Worth 584,818 711,351 503,384 616,130 1,075,712 323,668 322,173 10.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 584,818 711,351 503,384 616,130 1,075,712 323,668 322,173 10.44%
NOSH 286,170 258,194 268,944 272,624 134,970 128,895 128,704 14.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.31% -11.60% 4.38% 38.83% 8.84% 14.46% 13.62% -
ROE 12.76% -4.53% 4.52% 36.38% 5.90% 19.37% 15.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 233.05 150.15 193.37 211.71 532.04 336.40 289.50 -3.54%
EPS 26.08 -12.48 8.47 82.21 47.05 48.64 39.43 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 2.7551 1.8717 2.26 7.97 2.5111 2.5032 -3.32%
Adjusted Per Share Value based on latest NOSH - 272,534
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 265.53 154.35 207.06 229.80 285.90 172.64 148.35 10.18%
EPS 29.71 -12.83 9.07 89.24 25.29 24.96 20.20 6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3284 2.8322 2.0042 2.4531 4.2829 1.2887 1.2827 10.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.90 2.75 3.18 0.00 0.00 0.00 -
P/RPS 0.90 1.27 1.42 1.50 0.00 0.00 0.00 -
P/EPS 8.05 -15.22 32.48 3.87 0.00 0.00 0.00 -
EY 12.42 -6.57 3.08 25.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 1.47 1.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 26/02/01 -
Price 2.00 2.13 2.32 3.32 5.95 0.00 0.00 -
P/RPS 0.86 1.42 1.20 1.57 1.12 0.00 0.00 -
P/EPS 7.67 -17.07 27.40 4.04 12.65 0.00 0.00 -
EY 13.04 -5.86 3.65 24.76 7.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.24 1.47 0.75 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