[MTD] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 14.68%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 133,362 131,119 144,724 116,866 141,993 56,694 56,368 15.42%
PBT 1,715 14,651 7,040 29,879 34,598 12,498 15,196 -30.47%
Tax -587 -14,260 -15,305 -9,039 -11,927 -2,099 -1,160 -10.72%
NP 1,128 391 -8,265 20,840 22,671 10,399 14,036 -34.29%
-
NP to SH 5,645 391 -8,265 20,840 22,671 10,399 14,036 -14.07%
-
Tax Rate 34.23% 97.33% 217.40% 30.25% 34.47% 16.79% 7.63% -
Total Cost 132,234 130,728 152,989 96,026 119,322 46,295 42,332 20.89%
-
Net Worth 519,744 220,000 600,167 1,080,189 520,312 332,265 298,089 9.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 8,800 10,974 10,801 11,955 6,442 5,208 -
Div Payout % - 2,250.64% 0.00% 51.83% 52.74% 61.96% 37.11% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 519,744 220,000 600,167 1,080,189 520,312 332,265 298,089 9.70%
NOSH 259,872 220,000 274,374 135,023 149,446 128,859 130,204 12.20%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.85% 0.30% -5.71% 17.83% 15.97% 18.34% 24.90% -
ROE 1.09% 0.18% -1.38% 1.93% 4.36% 3.13% 4.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 51.32 59.60 52.75 86.55 95.01 44.00 43.29 2.87%
EPS 2.18 0.15 -3.02 15.44 15.17 8.07 10.78 -23.37%
DPS 0.00 4.00 4.00 8.00 8.00 5.00 4.00 -
NAPS 2.00 1.00 2.1874 8.00 3.4816 2.5785 2.2894 -2.22%
Adjusted Per Share Value based on latest NOSH - 135,023
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 53.10 52.20 57.62 46.53 56.53 22.57 22.44 15.42%
EPS 2.25 0.16 -3.29 8.30 9.03 4.14 5.59 -14.06%
DPS 0.00 3.50 4.37 4.30 4.76 2.57 2.07 -
NAPS 2.0693 0.8759 2.3895 4.3007 2.0716 1.3229 1.1868 9.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.25 2.40 3.64 4.30 0.00 0.00 0.00 -
P/RPS 4.38 4.03 6.90 4.97 0.00 0.00 0.00 -
P/EPS 103.58 1,350.38 -120.84 27.86 0.00 0.00 0.00 -
EY 0.97 0.07 -0.83 3.59 0.00 0.00 0.00 -
DY 0.00 1.67 1.10 1.86 0.00 0.00 0.00 -
P/NAPS 1.13 2.40 1.66 0.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 30/05/01 25/05/00 -
Price 1.75 2.10 3.30 4.02 0.00 0.00 0.00 -
P/RPS 3.41 3.52 6.26 4.64 0.00 0.00 0.00 -
P/EPS 80.56 1,181.59 -109.55 26.05 0.00 0.00 0.00 -
EY 1.24 0.08 -0.91 3.84 0.00 0.00 0.00 -
DY 0.00 1.90 1.21 1.99 0.00 0.00 0.00 -
P/NAPS 0.88 2.10 1.51 0.50 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