[MTD] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -125.97%
YoY- -139.66%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 338,529 133,362 131,119 144,724 116,866 141,993 56,694 34.67%
PBT 89,552 1,715 14,651 7,040 29,879 34,598 12,498 38.82%
Tax -9,248 -587 -14,260 -15,305 -9,039 -11,927 -2,099 28.02%
NP 80,304 1,128 391 -8,265 20,840 22,671 10,399 40.56%
-
NP to SH 102,111 5,645 391 -8,265 20,840 22,671 10,399 46.30%
-
Tax Rate 10.33% 34.23% 97.33% 217.40% 30.25% 34.47% 16.79% -
Total Cost 258,225 132,234 130,728 152,989 96,026 119,322 46,295 33.15%
-
Net Worth 579,284 519,744 220,000 600,167 1,080,189 520,312 332,265 9.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,528 - 8,800 10,974 10,801 11,955 6,442 10.18%
Div Payout % 11.29% - 2,250.64% 0.00% 51.83% 52.74% 61.96% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 579,284 519,744 220,000 600,167 1,080,189 520,312 332,265 9.70%
NOSH 288,201 259,872 220,000 274,374 135,023 149,446 128,859 14.35%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 23.72% 0.85% 0.30% -5.71% 17.83% 15.97% 18.34% -
ROE 17.63% 1.09% 0.18% -1.38% 1.93% 4.36% 3.13% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 117.46 51.32 59.60 52.75 86.55 95.01 44.00 17.77%
EPS 35.43 2.18 0.15 -3.02 15.44 15.17 8.07 27.94%
DPS 4.00 0.00 4.00 4.00 8.00 8.00 5.00 -3.64%
NAPS 2.01 2.00 1.00 2.1874 8.00 3.4816 2.5785 -4.06%
Adjusted Per Share Value based on latest NOSH - 274,374
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.78 53.10 52.20 57.62 46.53 56.53 22.57 34.67%
EPS 40.65 2.25 0.16 -3.29 8.30 9.03 4.14 46.30%
DPS 4.59 0.00 3.50 4.37 4.30 4.76 2.57 10.14%
NAPS 2.3064 2.0693 0.8759 2.3895 4.3007 2.0716 1.3229 9.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.10 2.25 2.40 3.64 4.30 0.00 0.00 -
P/RPS 1.79 4.38 4.03 6.90 4.97 0.00 0.00 -
P/EPS 5.93 103.58 1,350.38 -120.84 27.86 0.00 0.00 -
EY 16.87 0.97 0.07 -0.83 3.59 0.00 0.00 -
DY 1.90 0.00 1.67 1.10 1.86 0.00 0.00 -
P/NAPS 1.04 1.13 2.40 1.66 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 30/05/01 -
Price 2.20 1.75 2.10 3.30 4.02 0.00 0.00 -
P/RPS 1.87 3.41 3.52 6.26 4.64 0.00 0.00 -
P/EPS 6.21 80.56 1,181.59 -109.55 26.05 0.00 0.00 -
EY 16.10 1.24 0.08 -0.91 3.84 0.00 0.00 -
DY 1.82 0.00 1.90 1.21 1.99 0.00 0.00 -
P/NAPS 1.09 0.88 2.10 1.51 0.50 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