[MTD] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -8.94%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 718,827 645,773 864,455 879,475 500,183 290,760 390,051 10.72%
PBT 104,740 102,465 76,663 132,356 92,217 -3,654 45,188 15.03%
Tax -40,391 -38,247 -40,916 -33,708 -30,623 -30,077 -28,110 6.22%
NP 64,349 64,218 35,747 98,648 61,594 -33,731 17,078 24.73%
-
NP to SH 68,047 62,333 38,192 70,264 55,975 -24,167 17,078 25.89%
-
Tax Rate 38.56% 37.33% 53.37% 25.47% 33.21% - 62.21% -
Total Cost 654,478 581,555 828,708 780,827 438,589 324,491 372,973 9.82%
-
Net Worth 587,131 698,559 616,730 640,882 584,818 711,351 503,384 2.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 5,826 - - - -
Div Payout % - - - 8.29% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 587,131 698,559 616,730 640,882 584,818 711,351 503,384 2.59%
NOSH 250,910 282,817 282,903 291,310 286,170 258,194 268,944 -1.14%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.95% 9.94% 4.14% 11.22% 12.31% -11.60% 4.38% -
ROE 11.59% 8.92% 6.19% 10.96% 9.57% -3.40% 3.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 286.49 228.34 305.57 301.90 174.78 112.61 145.03 12.00%
EPS 27.12 22.04 13.50 24.12 19.56 -9.36 6.35 27.36%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.34 2.47 2.18 2.20 2.0436 2.7551 1.8717 3.79%
Adjusted Per Share Value based on latest NOSH - 251,165
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 286.20 257.11 344.18 350.16 199.14 115.76 155.30 10.72%
EPS 27.09 24.82 15.21 27.98 22.29 -9.62 6.80 25.89%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 2.3376 2.7813 2.4555 2.5516 2.3284 2.8322 2.0042 2.59%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 9.43 2.84 1.61 3.50 2.10 1.90 2.75 -
P/RPS 3.29 1.24 0.53 1.16 1.20 1.69 1.90 9.57%
P/EPS 34.77 12.89 11.93 14.51 10.74 -20.30 43.31 -3.59%
EY 2.88 7.76 8.39 6.89 9.31 -4.93 2.31 3.74%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 4.03 1.15 0.74 1.59 1.03 0.69 1.47 18.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 11.30 3.40 1.48 3.46 2.00 2.13 2.32 -
P/RPS 3.94 1.49 0.48 1.15 1.14 1.89 1.60 16.19%
P/EPS 41.67 15.43 10.96 14.34 10.22 -22.76 36.54 2.21%
EY 2.40 6.48 9.12 6.97 9.78 -4.39 2.74 -2.18%
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 4.83 1.38 0.68 1.57 0.98 0.77 1.24 25.42%

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