[MTD] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 135.45%
YoY- 344.58%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 460,640 472,766 601,160 565,064 257,656 197,573 281,943 8.52%
PBT 97,282 65,528 35,532 93,236 31,941 72,567 36,910 17.52%
Tax -26,776 -26,025 -27,406 -23,772 -19,049 -18,230 -23,052 2.52%
NP 70,506 39,503 8,126 69,464 12,892 54,337 13,858 31.12%
-
NP to SH 74,728 39,096 8,794 48,149 7,403 43,334 13,858 32.40%
-
Tax Rate 27.52% 39.72% 77.13% 25.50% 59.64% 25.12% 62.45% -
Total Cost 390,134 433,263 593,034 495,600 244,764 143,236 268,085 6.44%
-
Net Worth 606,312 670,459 627,738 647,531 574,228 492,598 524,414 2.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 5,940 - - - -
Div Payout % - - - 12.34% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 606,312 670,459 627,738 647,531 574,228 492,598 524,414 2.44%
NOSH 252,630 282,894 282,765 297,032 283,639 258,094 277,160 -1.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.31% 8.36% 1.35% 12.29% 5.00% 27.50% 4.92% -
ROE 12.33% 5.83% 1.40% 7.44% 1.29% 8.80% 2.64% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 182.34 167.12 212.60 190.24 90.84 76.55 101.73 10.20%
EPS 29.58 13.82 3.11 16.21 2.61 16.79 5.00 34.46%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.40 2.37 2.22 2.18 2.0245 1.9086 1.8921 4.04%
Adjusted Per Share Value based on latest NOSH - 282,905
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 183.40 188.23 239.35 224.98 102.58 78.66 112.25 8.52%
EPS 29.75 15.57 3.50 19.17 2.95 17.25 5.52 32.39%
DPS 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
NAPS 2.414 2.6694 2.4993 2.5781 2.2863 1.9613 2.0879 2.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.10 2.60 1.81 3.08 1.80 2.25 2.54 -
P/RPS 2.80 1.56 0.85 1.62 1.98 2.94 2.50 1.90%
P/EPS 17.24 18.81 58.20 19.00 68.97 13.40 50.80 -16.47%
EY 5.80 5.32 1.72 5.26 1.45 7.46 1.97 19.70%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 2.12 1.10 0.82 1.41 0.89 1.18 1.34 7.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 -
Price 6.05 2.75 1.63 3.04 2.13 1.96 2.60 -
P/RPS 3.32 1.65 0.77 1.60 2.34 2.56 2.56 4.42%
P/EPS 20.45 19.90 52.41 18.75 81.61 11.67 52.00 -14.39%
EY 4.89 5.03 1.91 5.33 1.23 8.57 1.92 16.85%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 2.52 1.16 0.73 1.39 1.05 1.03 1.37 10.68%

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