[MTD] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 4.67%
YoY- -231.89%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,156,159 1,101,396 838,712 423,890 521,170 577,601 655,433 9.91%
PBT 30,383 136,787 181,769 -1,939 59,839 218,292 105,633 -18.73%
Tax -50,943 -50,382 -39,871 -35,181 -42,370 -58,457 -37,162 5.39%
NP -20,560 86,405 141,898 -37,120 17,469 159,835 68,471 -
-
NP to SH 5,682 50,025 158,086 -23,039 17,469 159,835 68,471 -33.93%
-
Tax Rate 167.67% 36.83% 21.93% - 70.81% 26.78% 35.18% -
Total Cost 1,176,719 1,014,991 696,814 461,010 503,701 417,766 586,962 12.27%
-
Net Worth 618,253 651,529 688,884 525,240 606,508 516,478 443,145 5.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 14,115 16,996 11,529 - 10,571 10,953 10,797 4.56%
Div Payout % 248.42% 33.98% 7.29% - 60.52% 6.85% 15.77% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 618,253 651,529 688,884 525,240 606,508 516,478 443,145 5.70%
NOSH 282,307 283,273 288,236 258,739 264,296 273,848 134,969 13.07%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -1.78% 7.85% 16.92% -8.76% 3.35% 27.67% 10.45% -
ROE 0.92% 7.68% 22.95% -4.39% 2.88% 30.95% 15.45% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 409.54 388.81 290.98 163.83 197.19 210.92 485.62 -2.79%
EPS 2.00 17.66 54.84 -8.91 6.62 58.40 50.73 -41.63%
DPS 5.00 6.00 4.00 0.00 4.00 4.00 8.00 -7.52%
NAPS 2.19 2.30 2.39 2.03 2.2948 1.886 3.2833 -6.52%
Adjusted Per Share Value based on latest NOSH - 259,872
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 460.32 438.51 333.93 168.77 207.50 229.97 260.96 9.91%
EPS 2.26 19.92 62.94 -9.17 6.96 63.64 27.26 -33.94%
DPS 5.62 6.77 4.59 0.00 4.21 4.36 4.30 4.55%
NAPS 2.4615 2.594 2.7428 2.0912 2.4148 2.0563 1.7644 5.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.80 3.12 2.10 2.25 2.40 3.64 4.30 -
P/RPS 0.44 0.80 0.72 1.37 1.22 1.73 0.89 -11.06%
P/EPS 89.43 17.67 3.83 -25.27 36.31 6.24 8.48 48.03%
EY 1.12 5.66 26.12 -3.96 2.75 16.03 11.80 -32.43%
DY 2.78 1.92 1.90 0.00 1.67 1.10 1.86 6.92%
P/NAPS 0.82 1.36 0.88 1.11 1.05 1.93 1.31 -7.50%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 01/07/09 29/05/08 30/05/07 30/05/06 30/05/05 28/05/04 29/05/03 -
Price 2.00 2.65 2.20 1.75 2.10 3.30 4.02 -
P/RPS 0.49 0.68 0.76 1.07 1.06 1.56 0.83 -8.40%
P/EPS 99.37 15.01 4.01 -19.65 31.77 5.65 7.92 52.37%
EY 1.01 6.66 24.93 -5.09 3.15 17.69 12.62 -34.32%
DY 2.50 2.26 1.82 0.00 1.90 1.21 1.99 3.87%
P/NAPS 0.91 1.15 0.92 0.86 0.92 1.75 1.22 -4.76%

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