[MTD] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -6.54%
YoY- 236.13%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 257,301 223,917 302,024 238,899 111,939 88,119 177,640 6.36%
PBT 62,992 29,653 22,154 52,164 18,474 36,014 34,551 10.52%
Tax -13,415 -14,606 -12,141 -13,741 -7,714 -9,194 -13,920 -0.61%
NP 49,577 15,047 10,013 38,423 10,760 26,820 20,631 15.72%
-
NP to SH 55,814 16,605 8,813 28,832 7,460 22,079 20,631 18.03%
-
Tax Rate 21.30% 49.26% 54.80% 26.34% 41.76% 25.53% 40.29% -
Total Cost 207,724 208,870 292,011 200,476 101,179 61,299 157,009 4.77%
-
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
NOSH 257,444 282,879 283,376 305,423 278,358 260,058 276,926 -1.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.27% 6.72% 3.32% 16.08% 9.61% 30.44% 11.61% -
ROE 9.23% 2.59% 1.35% 4.05% 1.33% 4.38% 3.82% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 99.94 79.16 106.58 78.22 40.21 33.88 64.15 7.66%
EPS 21.68 5.87 3.11 9.44 2.68 8.49 7.45 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.27 2.31 2.33 2.0095 1.94 1.9509 3.14%
Adjusted Per Share Value based on latest NOSH - 257,444
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 102.44 89.15 120.25 95.12 44.57 35.08 70.73 6.36%
EPS 22.22 6.61 3.51 11.48 2.97 8.79 8.21 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4088 2.5566 2.6062 2.8333 2.2271 2.0087 2.151 1.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.42 2.00 2.63 2.16 1.69 2.32 3.06 -
P/RPS 4.42 2.53 2.47 2.76 4.20 6.85 4.77 -1.26%
P/EPS 20.39 34.07 84.57 22.88 63.06 27.33 41.07 -11.01%
EY 4.90 2.94 1.18 4.37 1.59 3.66 2.43 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.88 1.14 0.93 0.84 1.20 1.57 3.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 -
Price 4.93 2.35 2.20 2.50 1.80 2.20 2.57 -
P/RPS 4.93 2.97 2.06 3.20 4.48 6.49 4.01 3.50%
P/EPS 22.74 40.03 70.74 26.48 67.16 25.91 34.50 -6.70%
EY 4.40 2.50 1.41 3.78 1.49 3.86 2.90 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.04 0.95 1.07 0.90 1.13 1.32 8.04%

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