[MTD] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 8.29%
YoY- -84.84%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,164,521 965,672 447,942 431,649 620,712 589,837 590,526 11.97%
PBT 106,777 215,459 -19,479 61,302 186,932 135,768 105,272 0.23%
Tax -48,782 -45,898 -29,184 -37,644 -62,117 -37,364 -29,979 8.44%
NP 57,995 169,561 -48,663 23,658 124,815 98,404 75,293 -4.25%
-
NP to SH 30,006 179,458 -33,141 18,917 124,815 98,404 75,293 -14.20%
-
Tax Rate 45.69% 21.30% - 61.41% 33.23% 27.52% 28.48% -
Total Cost 1,106,526 796,111 496,605 407,991 495,897 491,433 515,233 13.57%
-
Net Worth 654,599 711,637 559,360 504,514 540,255 505,435 404,818 8.33%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 17,266 11,528 - 8,800 10,974 10,801 11,955 6.31%
Div Payout % 57.54% 6.42% - 46.52% 8.79% 10.98% 15.88% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 654,599 711,637 559,360 504,514 540,255 505,435 404,818 8.33%
NOSH 283,376 305,423 278,358 260,058 276,926 135,009 134,939 13.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.98% 17.56% -10.86% 5.48% 20.11% 16.68% 12.75% -
ROE 4.58% 25.22% -5.92% 3.75% 23.10% 19.47% 18.60% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 410.95 316.17 160.92 165.98 224.14 436.88 437.62 -1.04%
EPS 10.59 58.76 -11.91 7.27 45.07 72.89 55.80 -24.17%
DPS 6.09 3.77 0.00 3.38 3.96 8.00 8.86 -6.05%
NAPS 2.31 2.33 2.0095 1.94 1.9509 3.7437 3.00 -4.25%
Adjusted Per Share Value based on latest NOSH - 260,058
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 463.65 384.48 178.35 171.86 247.13 234.84 235.11 11.97%
EPS 11.95 71.45 -13.19 7.53 49.69 39.18 29.98 -14.20%
DPS 6.87 4.59 0.00 3.50 4.37 4.30 4.76 6.30%
NAPS 2.6062 2.8333 2.2271 2.0087 2.151 2.0124 1.6118 8.33%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.63 2.16 1.69 2.32 3.06 4.38 0.00 -
P/RPS 0.64 0.68 1.05 1.40 1.37 1.00 0.00 -
P/EPS 24.84 3.68 -14.19 31.89 6.79 6.01 0.00 -
EY 4.03 27.20 -7.04 3.14 14.73 16.64 0.00 -
DY 2.32 1.75 0.00 1.46 1.30 1.83 0.00 -
P/NAPS 1.14 0.93 0.84 1.20 1.57 1.17 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 09/10/03 28/08/02 -
Price 2.20 2.50 1.80 2.20 2.57 6.15 0.00 -
P/RPS 0.54 0.79 1.12 1.33 1.15 1.41 0.00 -
P/EPS 20.78 4.25 -15.12 30.24 5.70 8.44 0.00 -
EY 4.81 23.50 -6.61 3.31 17.54 11.85 0.00 -
DY 2.77 1.51 0.00 1.54 1.54 1.30 0.00 -
P/NAPS 0.95 1.07 0.90 1.13 1.32 1.64 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