[MTD] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -78.93%
YoY- -275.19%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,078,052 1,164,521 965,672 447,942 431,649 620,712 589,837 10.56%
PBT 37,882 106,777 215,459 -19,479 61,302 186,932 135,768 -19.14%
Tax -53,408 -48,782 -45,898 -29,184 -37,644 -62,117 -37,364 6.12%
NP -15,526 57,995 169,561 -48,663 23,658 124,815 98,404 -
-
NP to SH 13,474 30,006 179,458 -33,141 18,917 124,815 98,404 -28.18%
-
Tax Rate 140.99% 45.69% 21.30% - 61.41% 33.23% 27.52% -
Total Cost 1,093,578 1,106,526 796,111 496,605 407,991 495,897 491,433 14.24%
-
Net Worth 642,135 654,599 711,637 559,360 504,514 540,255 505,435 4.06%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 14,137 17,266 11,528 - 8,800 10,974 10,801 4.58%
Div Payout % 104.93% 57.54% 6.42% - 46.52% 8.79% 10.98% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 642,135 654,599 711,637 559,360 504,514 540,255 505,435 4.06%
NOSH 282,879 283,376 305,423 278,358 260,058 276,926 135,009 13.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.44% 4.98% 17.56% -10.86% 5.48% 20.11% 16.68% -
ROE 2.10% 4.58% 25.22% -5.92% 3.75% 23.10% 19.47% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 381.10 410.95 316.17 160.92 165.98 224.14 436.88 -2.24%
EPS 4.76 10.59 58.76 -11.91 7.27 45.07 72.89 -36.51%
DPS 5.00 6.09 3.77 0.00 3.38 3.96 8.00 -7.52%
NAPS 2.27 2.31 2.33 2.0095 1.94 1.9509 3.7437 -7.99%
Adjusted Per Share Value based on latest NOSH - 278,358
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 429.22 463.65 384.48 178.35 171.86 247.13 234.84 10.56%
EPS 5.36 11.95 71.45 -13.19 7.53 49.69 39.18 -28.19%
DPS 5.63 6.87 4.59 0.00 3.50 4.37 4.30 4.58%
NAPS 2.5566 2.6062 2.8333 2.2271 2.0087 2.151 2.0124 4.06%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.00 2.63 2.16 1.69 2.32 3.06 4.38 -
P/RPS 0.52 0.64 0.68 1.05 1.40 1.37 1.00 -10.31%
P/EPS 41.99 24.84 3.68 -14.19 31.89 6.79 6.01 38.22%
EY 2.38 4.03 27.20 -7.04 3.14 14.73 16.64 -27.66%
DY 2.50 2.32 1.75 0.00 1.46 1.30 1.83 5.33%
P/NAPS 0.88 1.14 0.93 0.84 1.20 1.57 1.17 -4.63%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 09/10/03 -
Price 2.35 2.20 2.50 1.80 2.20 2.57 6.15 -
P/RPS 0.62 0.54 0.79 1.12 1.33 1.15 1.41 -12.78%
P/EPS 49.34 20.78 4.25 -15.12 30.24 5.70 8.44 34.18%
EY 2.03 4.81 23.50 -6.61 3.31 17.54 11.85 -25.45%
DY 2.13 2.77 1.51 0.00 1.54 1.54 1.30 8.56%
P/NAPS 1.04 0.95 1.07 0.90 1.13 1.32 1.64 -7.30%

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