[MTD] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 43.75%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 423,890 521,170 577,601 655,433 467,194 336,145 259,911 8.48%
PBT -1,939 59,839 218,292 105,633 87,612 53,023 53,202 -
Tax -35,181 -42,370 -58,457 -37,162 -17,920 -4,566 -4,507 40.82%
NP -37,120 17,469 159,835 68,471 69,692 48,457 48,695 -
-
NP to SH -23,039 17,469 159,835 68,471 69,692 48,457 48,695 -
-
Tax Rate - 70.81% 26.78% 35.18% 20.45% 8.61% 8.47% -
Total Cost 461,010 503,701 417,766 586,962 397,502 287,688 211,216 13.88%
-
Net Worth 525,240 606,508 516,478 443,145 469,776 331,951 293,683 10.16%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 10,571 10,953 10,797 10,794 - - -
Div Payout % - 60.52% 6.85% 15.77% 15.49% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 525,240 606,508 516,478 443,145 469,776 331,951 293,683 10.16%
NOSH 258,739 264,296 273,848 134,969 134,931 128,738 128,279 12.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -8.76% 3.35% 27.67% 10.45% 14.92% 14.42% 18.74% -
ROE -4.39% 2.88% 30.95% 15.45% 14.84% 14.60% 16.58% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 163.83 197.19 210.92 485.62 346.25 261.11 202.61 -3.47%
EPS -8.91 6.62 58.40 50.73 51.65 37.64 37.96 -
DPS 0.00 4.00 4.00 8.00 8.00 0.00 0.00 -
NAPS 2.03 2.2948 1.886 3.2833 3.4816 2.5785 2.2894 -1.98%
Adjusted Per Share Value based on latest NOSH - 135,023
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 168.77 207.50 229.97 260.96 186.01 133.83 103.48 8.49%
EPS -9.17 6.96 63.64 27.26 27.75 19.29 19.39 -
DPS 0.00 4.21 4.36 4.30 4.30 0.00 0.00 -
NAPS 2.0912 2.4148 2.0563 1.7644 1.8704 1.3216 1.1693 10.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.25 2.40 3.64 4.30 0.00 0.00 0.00 -
P/RPS 1.37 1.22 1.73 0.89 0.00 0.00 0.00 -
P/EPS -25.27 36.31 6.24 8.48 0.00 0.00 0.00 -
EY -3.96 2.75 16.03 11.80 0.00 0.00 0.00 -
DY 0.00 1.67 1.10 1.86 0.00 0.00 0.00 -
P/NAPS 1.11 1.05 1.93 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 30/05/01 25/05/00 -
Price 1.75 2.10 3.30 4.02 0.00 0.00 0.00 -
P/RPS 1.07 1.06 1.56 0.83 0.00 0.00 0.00 -
P/EPS -19.65 31.77 5.65 7.92 0.00 0.00 0.00 -
EY -5.09 3.15 17.69 12.62 0.00 0.00 0.00 -
DY 0.00 1.90 1.21 1.99 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 1.75 1.22 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