[MTD] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -417.58%
YoY- -2196.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 263,295 314,411 242,527 93,187 108,108 153,383 165,710 8.01%
PBT 41,131 39,120 60,276 -76,221 8,278 49,454 28,486 6.30%
Tax -13,510 -9,936 -11,574 -11,847 -5,058 -17,623 -10,314 4.59%
NP 27,621 29,184 48,702 -88,068 3,220 31,831 18,172 7.22%
-
NP to SH 29,398 22,115 48,572 -67,501 3,220 31,831 18,172 8.33%
-
Tax Rate 32.85% 25.40% 19.20% - 61.10% 35.64% 36.21% -
Total Cost 235,674 285,227 193,825 181,255 104,888 121,552 147,538 8.11%
-
Net Worth 616,820 641,014 592,253 712,536 502,239 615,927 1,075,445 -8.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 616,820 641,014 592,253 712,536 502,239 615,927 1,075,445 -8.84%
NOSH 282,945 291,370 289,809 258,624 268,333 272,534 134,936 13.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.49% 9.28% 20.08% -94.51% 2.98% 20.75% 10.97% -
ROE 4.77% 3.45% 8.20% -9.47% 0.64% 5.17% 1.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 93.06 107.91 83.69 36.03 40.29 56.28 122.81 -4.51%
EPS 10.39 7.59 16.76 -26.10 1.20 11.68 13.46 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.20 2.0436 2.7551 1.8717 2.26 7.97 -19.41%
Adjusted Per Share Value based on latest NOSH - 258,624
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 104.83 125.18 96.56 37.10 43.04 61.07 65.98 8.01%
EPS 11.70 8.80 19.34 -26.88 1.28 12.67 7.24 8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4558 2.5522 2.358 2.8369 1.9996 2.4523 4.2818 -8.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.61 3.50 2.10 1.90 2.75 3.18 0.00 -
P/RPS 1.73 3.24 2.51 5.27 6.83 5.65 0.00 -
P/EPS 15.50 46.11 12.53 -7.28 229.17 27.23 0.00 -
EY 6.45 2.17 7.98 -13.74 0.44 3.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.59 1.03 0.69 1.47 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 -
Price 1.48 3.46 2.00 2.13 2.32 3.32 5.95 -
P/RPS 1.59 3.21 2.39 5.91 5.76 5.90 4.85 -16.94%
P/EPS 14.24 45.59 11.93 -8.16 193.33 28.43 44.18 -17.18%
EY 7.02 2.19 8.38 -12.25 0.52 3.52 2.26 20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.57 0.98 0.77 1.24 1.47 0.75 -1.61%

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