[MTD] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 19.16%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 431,649 620,712 589,837 590,526 342,685 270,620 9.78%
PBT 61,302 186,932 135,768 105,272 54,720 51,317 3.61%
Tax -37,644 -62,117 -37,364 -29,979 -4,151 -4,678 51.71%
NP 23,658 124,815 98,404 75,293 50,569 46,639 -12.68%
-
NP to SH 18,917 124,815 98,404 75,293 50,569 46,639 -16.50%
-
Tax Rate 61.41% 33.23% 27.52% 28.48% 7.59% 9.12% -
Total Cost 407,991 495,897 491,433 515,233 292,116 223,981 12.73%
-
Net Worth 504,514 540,255 505,435 404,818 299,372 301,953 10.80%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 8,800 10,974 10,801 11,955 6,442 - -
Div Payout % 46.52% 8.79% 10.98% 15.88% 12.74% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 504,514 540,255 505,435 404,818 299,372 301,953 10.80%
NOSH 260,058 276,926 135,009 134,939 128,751 128,458 15.14%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.48% 20.11% 16.68% 12.75% 14.76% 17.23% -
ROE 3.75% 23.10% 19.47% 18.60% 16.89% 15.45% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 165.98 224.14 436.88 437.62 266.16 210.67 -4.65%
EPS 7.27 45.07 72.89 55.80 39.28 36.31 -27.49%
DPS 3.38 3.96 8.00 8.86 5.00 0.00 -
NAPS 1.94 1.9509 3.7437 3.00 2.3252 2.3506 -3.76%
Adjusted Per Share Value based on latest NOSH - 134,939
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 171.86 247.13 234.84 235.11 136.44 107.75 9.78%
EPS 7.53 49.69 39.18 29.98 20.13 18.57 -16.50%
DPS 3.50 4.37 4.30 4.76 2.57 0.00 -
NAPS 2.0087 2.151 2.0124 1.6118 1.1919 1.2022 10.80%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 2.32 3.06 4.38 0.00 0.00 0.00 -
P/RPS 1.40 1.37 1.00 0.00 0.00 0.00 -
P/EPS 31.89 6.79 6.01 0.00 0.00 0.00 -
EY 3.14 14.73 16.64 0.00 0.00 0.00 -
DY 1.46 1.30 1.83 0.00 0.00 0.00 -
P/NAPS 1.20 1.57 1.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 30/08/04 09/10/03 28/08/02 30/08/01 25/08/00 -
Price 2.20 2.57 6.15 0.00 0.00 0.00 -
P/RPS 1.33 1.15 1.41 0.00 0.00 0.00 -
P/EPS 30.24 5.70 8.44 0.00 0.00 0.00 -
EY 3.31 17.54 11.85 0.00 0.00 0.00 -
DY 1.54 1.54 1.30 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.64 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