[MTD] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 404.07%
YoY- 331.62%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 861,030 1,152,606 1,172,633 666,910 387,680 520,068 577,169 6.88%
PBT 136,620 102,217 176,474 122,956 -4,872 60,250 281,669 -11.35%
Tax -50,996 -54,554 -44,944 -40,830 -40,102 -37,480 -57,536 -1.98%
NP 85,624 47,662 131,530 82,125 -44,974 22,770 224,133 -14.80%
-
NP to SH 83,110 50,922 93,685 74,633 -32,222 22,770 224,133 -15.22%
-
Tax Rate 37.33% 53.37% 25.47% 33.21% - 62.21% 20.43% -
Total Cost 775,406 1,104,944 1,041,102 584,785 432,654 497,297 353,036 13.99%
-
Net Worth 698,559 616,730 640,882 584,818 711,351 503,384 616,130 2.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 7,768 - - - - -
Div Payout % - - 8.29% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 698,559 616,730 640,882 584,818 711,351 503,384 616,130 2.11%
NOSH 282,817 282,903 291,310 286,170 258,194 268,944 272,624 0.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.94% 4.14% 11.22% 12.31% -11.60% 4.38% 38.83% -
ROE 11.90% 8.26% 14.62% 12.76% -4.53% 4.52% 36.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 304.45 407.42 402.54 233.05 150.15 193.37 211.71 6.23%
EPS 29.39 18.00 32.16 26.08 -12.48 8.47 82.21 -15.74%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.18 2.20 2.0436 2.7551 1.8717 2.26 1.49%
Adjusted Per Share Value based on latest NOSH - 289,809
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 342.81 458.90 466.88 265.53 154.35 207.06 229.80 6.88%
EPS 33.09 20.27 37.30 29.71 -12.83 9.07 89.24 -15.22%
DPS 0.00 0.00 3.09 0.00 0.00 0.00 0.00 -
NAPS 2.7813 2.4555 2.5516 2.3284 2.8322 2.0042 2.4531 2.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.84 1.61 3.50 2.10 1.90 2.75 3.18 -
P/RPS 0.93 0.40 0.87 0.90 1.27 1.42 1.50 -7.65%
P/EPS 9.66 8.94 10.88 8.05 -15.22 32.48 3.87 16.45%
EY 10.35 11.18 9.19 12.42 -6.57 3.08 25.85 -14.13%
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.74 1.59 1.03 0.69 1.47 1.41 -3.33%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 12/03/04 -
Price 3.40 1.48 3.46 2.00 2.13 2.32 3.32 -
P/RPS 1.12 0.36 0.86 0.86 1.42 1.20 1.57 -5.46%
P/EPS 11.57 8.22 10.76 7.67 -17.07 27.40 4.04 19.14%
EY 8.64 12.16 9.29 13.04 -5.86 3.65 24.76 -16.08%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.68 1.57 0.98 0.77 1.24 1.47 -1.04%

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