[MTD] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
09-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 167.04%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 111,939 88,119 177,640 134,529 194,218 79,459 72,918 7.40%
PBT 18,474 36,014 34,551 65,911 39,601 14,628 12,931 6.12%
Tax -7,714 -9,194 -13,920 -10,260 -6,136 -1,019 -1,434 32.35%
NP 10,760 26,820 20,631 55,651 33,465 13,609 11,497 -1.09%
-
NP to SH 7,460 22,079 20,631 55,651 33,465 13,609 11,497 -6.95%
-
Tax Rate 41.76% 25.53% 40.29% 15.57% 15.49% 6.97% 11.09% -
Total Cost 101,179 61,299 157,009 78,878 160,753 65,850 61,421 8.67%
-
Net Worth 559,360 504,514 540,255 505,435 504,619 299,372 301,953 10.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 559,360 504,514 540,255 505,435 504,619 299,372 301,953 10.81%
NOSH 278,358 260,058 276,926 135,009 134,939 128,751 128,458 13.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.61% 30.44% 11.61% 41.37% 17.23% 17.13% 15.77% -
ROE 1.33% 4.38% 3.82% 11.01% 6.63% 4.55% 3.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.21 33.88 64.15 99.64 143.93 61.72 56.76 -5.58%
EPS 2.68 8.49 7.45 41.22 24.80 10.57 8.95 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0095 1.94 1.9509 3.7437 3.7396 2.3252 2.3506 -2.57%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.57 35.08 70.73 53.56 77.33 31.64 29.03 7.40%
EPS 2.97 8.79 8.21 22.16 13.32 5.42 4.58 -6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2271 2.0087 2.151 2.0124 2.0091 1.1919 1.2022 10.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.69 2.32 3.06 4.38 0.00 0.00 0.00 -
P/RPS 4.20 6.85 4.77 4.40 0.00 0.00 0.00 -
P/EPS 63.06 27.33 41.07 10.63 0.00 0.00 0.00 -
EY 1.59 3.66 2.43 9.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.20 1.57 1.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 09/10/03 28/08/02 30/08/01 25/08/00 -
Price 1.80 2.20 2.57 6.15 0.00 0.00 0.00 -
P/RPS 4.48 6.49 4.01 6.17 0.00 0.00 0.00 -
P/EPS 67.16 25.91 34.50 14.92 0.00 0.00 0.00 -
EY 1.49 3.86 2.90 6.70 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.32 1.64 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