[MTD] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -39.29%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 958,436 861,030 1,152,606 1,172,633 666,910 387,680 520,068 10.72%
PBT 139,653 136,620 102,217 176,474 122,956 -4,872 60,250 15.03%
Tax -53,854 -50,996 -54,554 -44,944 -40,830 -40,102 -37,480 6.22%
NP 85,798 85,624 47,662 131,530 82,125 -44,974 22,770 24.73%
-
NP to SH 90,729 83,110 50,922 93,685 74,633 -32,222 22,770 25.89%
-
Tax Rate 38.56% 37.33% 53.37% 25.47% 33.21% - 62.21% -
Total Cost 872,637 775,406 1,104,944 1,041,102 584,785 432,654 497,297 9.82%
-
Net Worth 587,131 698,559 616,730 640,882 584,818 711,351 503,384 2.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 7,768 - - - -
Div Payout % - - - 8.29% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 587,131 698,559 616,730 640,882 584,818 711,351 503,384 2.59%
NOSH 250,910 282,817 282,903 291,310 286,170 258,194 268,944 -1.14%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.95% 9.94% 4.14% 11.22% 12.31% -11.60% 4.38% -
ROE 15.45% 11.90% 8.26% 14.62% 12.76% -4.53% 4.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 381.98 304.45 407.42 402.54 233.05 150.15 193.37 12.00%
EPS 36.16 29.39 18.00 32.16 26.08 -12.48 8.47 27.35%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 2.34 2.47 2.18 2.20 2.0436 2.7551 1.8717 3.79%
Adjusted Per Share Value based on latest NOSH - 251,165
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 381.60 342.81 458.90 466.88 265.53 154.35 207.06 10.72%
EPS 36.12 33.09 20.27 37.30 29.71 -12.83 9.07 25.88%
DPS 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
NAPS 2.3376 2.7813 2.4555 2.5516 2.3284 2.8322 2.0042 2.59%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 9.43 2.84 1.61 3.50 2.10 1.90 2.75 -
P/RPS 2.47 0.93 0.40 0.87 0.90 1.27 1.42 9.66%
P/EPS 26.08 9.66 8.94 10.88 8.05 -15.22 32.48 -3.58%
EY 3.83 10.35 11.18 9.19 12.42 -6.57 3.08 3.69%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 4.03 1.15 0.74 1.59 1.03 0.69 1.47 18.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 11.30 3.40 1.48 3.46 2.00 2.13 2.32 -
P/RPS 2.96 1.12 0.36 0.86 0.86 1.42 1.20 16.23%
P/EPS 31.25 11.57 8.22 10.76 7.67 -17.07 27.40 2.21%
EY 3.20 8.64 12.16 9.29 13.04 -5.86 3.65 -2.16%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 4.83 1.38 0.68 1.57 0.98 0.77 1.24 25.42%

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