[MTD] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.36%
YoY- 252.92%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 500,183 290,760 390,051 432,877 538,567 325,201 279,451 10.18%
PBT 92,217 -3,654 45,188 211,252 75,754 53,014 40,525 14.67%
Tax -30,623 -30,077 -28,110 -43,152 -28,123 -5,993 -2,467 52.13%
NP 61,594 -33,731 17,078 168,100 47,631 47,021 38,058 8.35%
-
NP to SH 55,975 -24,167 17,078 168,100 47,631 47,021 38,058 6.63%
-
Tax Rate 33.21% - 62.21% 20.43% 37.12% 11.30% 6.09% -
Total Cost 438,589 324,491 372,973 264,777 490,936 278,180 241,393 10.45%
-
Net Worth 584,818 711,351 503,384 616,130 1,075,712 323,668 322,173 10.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 584,818 711,351 503,384 616,130 1,075,712 323,668 322,173 10.44%
NOSH 286,170 258,194 268,944 272,624 134,970 128,895 128,704 14.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.31% -11.60% 4.38% 38.83% 8.84% 14.46% 13.62% -
ROE 9.57% -3.40% 3.39% 27.28% 4.43% 14.53% 11.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 174.78 112.61 145.03 158.78 399.03 252.30 217.13 -3.54%
EPS 19.56 -9.36 6.35 61.66 35.29 36.48 29.57 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 2.7551 1.8717 2.26 7.97 2.5111 2.5032 -3.32%
Adjusted Per Share Value based on latest NOSH - 272,534
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 199.14 115.76 155.30 172.35 214.43 129.48 111.26 10.18%
EPS 22.29 -9.62 6.80 66.93 18.96 18.72 15.15 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3284 2.8322 2.0042 2.4531 4.2829 1.2887 1.2827 10.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.90 2.75 3.18 0.00 0.00 0.00 -
P/RPS 1.20 1.69 1.90 2.00 0.00 0.00 0.00 -
P/EPS 10.74 -20.30 43.31 5.16 0.00 0.00 0.00 -
EY 9.31 -4.93 2.31 19.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 1.47 1.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 26/02/01 -
Price 2.00 2.13 2.32 3.32 5.95 0.00 0.00 -
P/RPS 1.14 1.89 1.60 2.09 1.49 0.00 0.00 -
P/EPS 10.22 -22.76 36.54 5.38 16.86 0.00 0.00 -
EY 9.78 -4.39 2.74 18.57 5.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.24 1.47 0.75 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