[MTD] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 144.86%
YoY- 362.57%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 257,656 197,573 281,943 279,494 372,857 202,418 189,919 5.21%
PBT 31,941 72,567 36,910 161,798 47,268 19,862 28,440 1.95%
Tax -19,049 -18,230 -23,052 -25,529 -17,809 -1,292 -3,344 33.62%
NP 12,892 54,337 13,858 136,269 29,459 18,570 25,096 -10.50%
-
NP to SH 7,403 43,334 13,858 136,269 29,459 18,570 25,096 -18.40%
-
Tax Rate 59.64% 25.12% 62.45% 15.78% 37.68% 6.50% 11.76% -
Total Cost 244,764 143,236 268,085 143,225 343,398 183,848 164,823 6.80%
-
Net Worth 574,228 492,598 524,414 595,093 404,860 298,266 309,204 10.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 574,228 492,598 524,414 595,093 404,860 298,266 309,204 10.86%
NOSH 283,639 258,094 277,160 135,402 134,953 128,779 128,631 14.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.00% 27.50% 4.92% 48.76% 7.90% 9.17% 13.21% -
ROE 1.29% 8.80% 2.64% 22.90% 7.28% 6.23% 8.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 90.84 76.55 101.73 206.42 276.29 157.18 147.65 -7.77%
EPS 2.61 16.79 5.00 100.64 21.83 14.42 19.51 -28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0245 1.9086 1.8921 4.395 3.00 2.3161 2.4038 -2.82%
Adjusted Per Share Value based on latest NOSH - 135,403
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 102.58 78.66 112.25 111.28 148.45 80.59 75.62 5.21%
EPS 2.95 17.25 5.52 54.25 11.73 7.39 9.99 -18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2863 1.9613 2.0879 2.3693 1.6119 1.1875 1.2311 10.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.80 2.25 2.54 5.45 0.00 0.00 0.00 -
P/RPS 1.98 2.94 2.50 2.64 0.00 0.00 0.00 -
P/EPS 68.97 13.40 50.80 5.42 0.00 0.00 0.00 -
EY 1.45 7.46 1.97 18.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.18 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 27/11/00 -
Price 2.13 1.96 2.60 3.06 0.00 0.00 0.00 -
P/RPS 2.34 2.56 2.56 1.48 0.00 0.00 0.00 -
P/EPS 81.61 11.67 52.00 3.04 0.00 0.00 0.00 -
EY 1.23 8.57 1.92 32.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.37 0.70 0.00 0.00 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