[MTD] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
01-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -88.84%
YoY- -88.64%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 877,406 1,156,159 1,101,396 838,712 423,890 521,170 577,601 7.21%
PBT 115,589 30,383 136,787 181,769 -1,939 59,839 218,292 -10.05%
Tax -62,142 -50,943 -50,382 -39,871 -35,181 -42,370 -58,457 1.02%
NP 53,447 -20,560 86,405 141,898 -37,120 17,469 159,835 -16.68%
-
NP to SH 59,722 5,682 50,025 158,086 -23,039 17,469 159,835 -15.12%
-
Tax Rate 53.76% 167.67% 36.83% 21.93% - 70.81% 26.78% -
Total Cost 823,959 1,176,719 1,014,991 696,814 461,010 503,701 417,766 11.97%
-
Net Worth 645,719 618,253 651,529 688,884 525,240 606,508 516,478 3.79%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 14,115 16,996 11,529 - 10,571 10,953 -
Div Payout % - 248.42% 33.98% 7.29% - 60.52% 6.85% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 645,719 618,253 651,529 688,884 525,240 606,508 516,478 3.79%
NOSH 281,973 282,307 283,273 288,236 258,739 264,296 273,848 0.48%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.09% -1.78% 7.85% 16.92% -8.76% 3.35% 27.67% -
ROE 9.25% 0.92% 7.68% 22.95% -4.39% 2.88% 30.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 311.17 409.54 388.81 290.98 163.83 197.19 210.92 6.69%
EPS 21.18 2.00 17.66 54.84 -8.91 6.62 58.40 -15.54%
DPS 0.00 5.00 6.00 4.00 0.00 4.00 4.00 -
NAPS 2.29 2.19 2.30 2.39 2.03 2.2948 1.886 3.28%
Adjusted Per Share Value based on latest NOSH - 282,759
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 349.33 460.32 438.51 333.93 168.77 207.50 229.97 7.21%
EPS 23.78 2.26 19.92 62.94 -9.17 6.96 63.64 -15.12%
DPS 0.00 5.62 6.77 4.59 0.00 4.21 4.36 -
NAPS 2.5709 2.4615 2.594 2.7428 2.0912 2.4148 2.0563 3.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.46 1.80 3.12 2.10 2.25 2.40 3.64 -
P/RPS 1.11 0.44 0.80 0.72 1.37 1.22 1.73 -7.12%
P/EPS 16.34 89.43 17.67 3.83 -25.27 36.31 6.24 17.39%
EY 6.12 1.12 5.66 26.12 -3.96 2.75 16.03 -14.82%
DY 0.00 2.78 1.92 1.90 0.00 1.67 1.10 -
P/NAPS 1.51 0.82 1.36 0.88 1.11 1.05 1.93 -4.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 01/07/09 29/05/08 30/05/07 30/05/06 30/05/05 28/05/04 -
Price 3.97 2.00 2.65 2.20 1.75 2.10 3.30 -
P/RPS 1.28 0.49 0.68 0.76 1.07 1.06 1.56 -3.24%
P/EPS 18.74 99.37 15.01 4.01 -19.65 31.77 5.65 22.10%
EY 5.34 1.01 6.66 24.93 -5.09 3.15 17.69 -18.08%
DY 0.00 2.50 2.26 1.82 0.00 1.90 1.21 -
P/NAPS 1.73 0.91 1.15 0.92 0.86 0.92 1.75 -0.19%

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