[MTD] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 147.54%
YoY- -89.88%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 314,411 242,527 93,187 108,108 153,383 165,710 122,783 16.95%
PBT 39,120 60,276 -76,221 8,278 49,454 28,486 33,153 2.79%
Tax -9,936 -11,574 -11,847 -5,058 -17,623 -10,314 -4,701 13.27%
NP 29,184 48,702 -88,068 3,220 31,831 18,172 28,452 0.42%
-
NP to SH 22,115 48,572 -67,501 3,220 31,831 18,172 28,452 -4.11%
-
Tax Rate 25.40% 19.20% - 61.10% 35.64% 36.21% 14.18% -
Total Cost 285,227 193,825 181,255 104,888 121,552 147,538 94,331 20.24%
-
Net Worth 641,014 592,253 712,536 502,239 615,927 1,075,445 323,870 12.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 641,014 592,253 712,536 502,239 615,927 1,075,445 323,870 12.04%
NOSH 291,370 289,809 258,624 268,333 272,534 134,936 128,975 14.54%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.28% 20.08% -94.51% 2.98% 20.75% 10.97% 23.17% -
ROE 3.45% 8.20% -9.47% 0.64% 5.17% 1.69% 8.78% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 107.91 83.69 36.03 40.29 56.28 122.81 95.20 2.10%
EPS 7.59 16.76 -26.10 1.20 11.68 13.46 22.06 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.0436 2.7551 1.8717 2.26 7.97 2.5111 -2.17%
Adjusted Per Share Value based on latest NOSH - 268,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 125.18 96.56 37.10 43.04 61.07 65.98 48.89 16.95%
EPS 8.80 19.34 -26.88 1.28 12.67 7.24 11.33 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5522 2.358 2.8369 1.9996 2.4523 4.2818 1.2895 12.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.50 2.10 1.90 2.75 3.18 0.00 0.00 -
P/RPS 3.24 2.51 5.27 6.83 5.65 0.00 0.00 -
P/EPS 46.11 12.53 -7.28 229.17 27.23 0.00 0.00 -
EY 2.17 7.98 -13.74 0.44 3.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.03 0.69 1.47 1.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 -
Price 3.46 2.00 2.13 2.32 3.32 5.95 0.00 -
P/RPS 3.21 2.39 5.91 5.76 5.90 4.85 0.00 -
P/EPS 45.59 11.93 -8.16 193.33 28.43 44.18 0.00 -
EY 2.19 8.38 -12.25 0.52 3.52 2.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.98 0.77 1.24 1.47 0.75 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