[MTD] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -66.11%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 203,339 248,849 299,136 326,165 145,717 109,454 104,303 11.76%
PBT 34,290 35,875 13,378 41,072 13,467 36,553 2,359 56.18%
Tax -13,361 -11,419 -15,265 -10,031 -11,335 -9,036 -9,132 6.54%
NP 20,929 24,456 -1,887 31,041 2,132 27,517 -6,773 -
-
NP to SH 18,914 22,491 -19 19,317 -57 21,255 -6,773 -
-
Tax Rate 38.96% 31.83% 114.11% 24.42% 84.17% 24.72% 387.11% -
Total Cost 182,410 224,393 301,023 295,124 143,585 81,937 111,076 8.61%
-
Net Worth 606,056 670,486 421,800 647,862 576,982 492,919 525,212 2.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 5,943 - - - -
Div Payout % - - - 30.77% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 606,056 670,486 421,800 647,862 576,982 492,919 525,212 2.41%
NOSH 252,523 282,905 190,000 297,184 285,000 258,262 277,581 -1.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.29% 9.83% -0.63% 9.52% 1.46% 25.14% -6.49% -
ROE 3.12% 3.35% 0.00% 2.98% -0.01% 4.31% -1.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 80.52 87.96 157.44 109.75 51.13 42.38 37.58 13.53%
EPS 7.49 7.95 -0.01 6.50 -0.02 8.23 -2.44 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.40 2.37 2.22 2.18 2.0245 1.9086 1.8921 4.04%
Adjusted Per Share Value based on latest NOSH - 252,523
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 80.96 99.08 119.10 129.86 58.02 43.58 41.53 11.76%
EPS 7.53 8.95 -0.01 7.69 -0.02 8.46 -2.70 -
DPS 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
NAPS 2.413 2.6695 1.6794 2.5794 2.2972 1.9625 2.0911 2.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.10 2.60 1.81 3.08 1.80 2.25 2.54 -
P/RPS 6.33 2.96 1.15 2.81 3.52 5.31 6.76 -1.08%
P/EPS 68.09 32.70 -18,100.00 47.38 -9,000.00 27.34 -104.10 -
EY 1.47 3.06 -0.01 2.11 -0.01 3.66 -0.96 -
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 2.12 1.10 0.82 1.41 0.89 1.18 1.34 7.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 -
Price 6.05 2.75 1.63 3.04 2.13 1.96 2.60 -
P/RPS 7.51 3.13 1.04 2.77 4.17 4.62 6.92 1.37%
P/EPS 80.77 34.59 -16,300.00 46.77 -10,650.00 23.82 -106.56 -
EY 1.24 2.89 -0.01 2.14 -0.01 4.20 -0.94 -
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 2.52 1.16 0.73 1.39 1.05 1.03 1.37 10.68%

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