[MTD] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -32.83%
YoY- -89.83%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 565,064 257,656 197,573 281,943 279,494 372,857 202,418 18.65%
PBT 93,236 31,941 72,567 36,910 161,798 47,268 19,862 29.38%
Tax -23,772 -19,049 -18,230 -23,052 -25,529 -17,809 -1,292 62.44%
NP 69,464 12,892 54,337 13,858 136,269 29,459 18,570 24.57%
-
NP to SH 48,149 7,403 43,334 13,858 136,269 29,459 18,570 17.20%
-
Tax Rate 25.50% 59.64% 25.12% 62.45% 15.78% 37.68% 6.50% -
Total Cost 495,600 244,764 143,236 268,085 143,225 343,398 183,848 17.96%
-
Net Worth 647,531 574,228 492,598 524,414 595,093 404,860 298,266 13.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,940 - - - - - - -
Div Payout % 12.34% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 647,531 574,228 492,598 524,414 595,093 404,860 298,266 13.78%
NOSH 297,032 283,639 258,094 277,160 135,402 134,953 128,779 14.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.29% 5.00% 27.50% 4.92% 48.76% 7.90% 9.17% -
ROE 7.44% 1.29% 8.80% 2.64% 22.90% 7.28% 6.23% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 190.24 90.84 76.55 101.73 206.42 276.29 157.18 3.23%
EPS 16.21 2.61 16.79 5.00 100.64 21.83 14.42 1.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.0245 1.9086 1.8921 4.395 3.00 2.3161 -1.00%
Adjusted Per Share Value based on latest NOSH - 277,581
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.98 102.58 78.66 112.25 111.28 148.45 80.59 18.65%
EPS 19.17 2.95 17.25 5.52 54.25 11.73 7.39 17.21%
DPS 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5781 2.2863 1.9613 2.0879 2.3693 1.6119 1.1875 13.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.08 1.80 2.25 2.54 5.45 0.00 0.00 -
P/RPS 1.62 1.98 2.94 2.50 2.64 0.00 0.00 -
P/EPS 19.00 68.97 13.40 50.80 5.42 0.00 0.00 -
EY 5.26 1.45 7.46 1.97 18.47 0.00 0.00 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.89 1.18 1.34 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 -
Price 3.04 2.13 1.96 2.60 3.06 0.00 0.00 -
P/RPS 1.60 2.34 2.56 2.56 1.48 0.00 0.00 -
P/EPS 18.75 81.61 11.67 52.00 3.04 0.00 0.00 -
EY 5.33 1.23 8.57 1.92 32.89 0.00 0.00 -
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.05 1.03 1.37 0.70 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