[MTD] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 26.39%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 302,024 238,899 111,939 88,119 177,640 134,529 194,218 7.62%
PBT 22,154 52,164 18,474 36,014 34,551 65,911 39,601 -9.21%
Tax -12,141 -13,741 -7,714 -9,194 -13,920 -10,260 -6,136 12.03%
NP 10,013 38,423 10,760 26,820 20,631 55,651 33,465 -18.20%
-
NP to SH 8,813 28,832 7,460 22,079 20,631 55,651 33,465 -19.92%
-
Tax Rate 54.80% 26.34% 41.76% 25.53% 40.29% 15.57% 15.49% -
Total Cost 292,011 200,476 101,179 61,299 157,009 78,878 160,753 10.45%
-
Net Worth 654,599 711,637 559,360 504,514 540,255 505,435 504,619 4.42%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 654,599 711,637 559,360 504,514 540,255 505,435 504,619 4.42%
NOSH 283,376 305,423 278,358 260,058 276,926 135,009 134,939 13.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.32% 16.08% 9.61% 30.44% 11.61% 41.37% 17.23% -
ROE 1.35% 4.05% 1.33% 4.38% 3.82% 11.01% 6.63% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 106.58 78.22 40.21 33.88 64.15 99.64 143.93 -4.87%
EPS 3.11 9.44 2.68 8.49 7.45 41.22 24.80 -29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.33 2.0095 1.94 1.9509 3.7437 3.7396 -7.70%
Adjusted Per Share Value based on latest NOSH - 260,058
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 120.25 95.12 44.57 35.08 70.73 53.56 77.33 7.62%
EPS 3.51 11.48 2.97 8.79 8.21 22.16 13.32 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6062 2.8333 2.2271 2.0087 2.151 2.0124 2.0091 4.42%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.63 2.16 1.69 2.32 3.06 4.38 0.00 -
P/RPS 2.47 2.76 4.20 6.85 4.77 4.40 0.00 -
P/EPS 84.57 22.88 63.06 27.33 41.07 10.63 0.00 -
EY 1.18 4.37 1.59 3.66 2.43 9.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.93 0.84 1.20 1.57 1.17 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 09/10/03 28/08/02 -
Price 2.20 2.50 1.80 2.20 2.57 6.15 0.00 -
P/RPS 2.06 3.20 4.48 6.49 4.01 6.17 0.00 -
P/EPS 70.74 26.48 67.16 25.91 34.50 14.92 0.00 -
EY 1.41 3.78 1.49 3.86 2.90 6.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 0.90 1.13 1.32 1.64 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