[MTD] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3.32%
YoY- -20.96%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 258,187 173,007 263,295 314,411 242,527 93,187 108,108 15.60%
PBT 7,458 36,937 41,131 39,120 60,276 -76,221 8,278 -1.72%
Tax -13,615 -12,222 -13,510 -9,936 -11,574 -11,847 -5,058 17.93%
NP -6,157 24,715 27,621 29,184 48,702 -88,068 3,220 -
-
NP to SH -6,681 23,237 29,398 22,115 48,572 -67,501 3,220 -
-
Tax Rate 182.56% 33.09% 32.85% 25.40% 19.20% - 61.10% -
Total Cost 264,344 148,292 235,674 285,227 193,825 181,255 104,888 16.64%
-
Net Worth 587,727 698,240 616,820 641,014 592,253 712,536 502,239 2.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 587,727 698,240 616,820 641,014 592,253 712,536 502,239 2.65%
NOSH 251,165 282,688 282,945 291,370 289,809 258,624 268,333 -1.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -2.38% 14.29% 10.49% 9.28% 20.08% -94.51% 2.98% -
ROE -1.14% 3.33% 4.77% 3.45% 8.20% -9.47% 0.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 102.80 61.20 93.06 107.91 83.69 36.03 40.29 16.88%
EPS -2.66 8.22 10.39 7.59 16.76 -26.10 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.47 2.18 2.20 2.0436 2.7551 1.8717 3.79%
Adjusted Per Share Value based on latest NOSH - 282,688
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 102.80 68.88 104.83 125.18 96.56 37.10 43.04 15.60%
EPS -2.66 9.25 11.70 8.80 19.34 -26.88 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.78 2.4558 2.5522 2.358 2.8369 1.9996 2.65%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 9.43 2.84 1.61 3.50 2.10 1.90 2.75 -
P/RPS 9.17 4.64 1.73 3.24 2.51 5.27 6.83 5.03%
P/EPS -354.51 34.55 15.50 46.11 12.53 -7.28 229.17 -
EY -0.28 2.89 6.45 2.17 7.98 -13.74 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 1.15 0.74 1.59 1.03 0.69 1.47 18.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 11.30 3.40 1.48 3.46 2.00 2.13 2.32 -
P/RPS 10.99 5.56 1.59 3.21 2.39 5.91 5.76 11.36%
P/EPS -424.81 41.36 14.24 45.59 11.93 -8.16 193.33 -
EY -0.24 2.42 7.02 2.19 8.38 -12.25 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 1.38 0.68 1.57 0.98 0.77 1.24 25.42%

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