[MTD] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 13.52%
YoY- 641.5%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 910,790 1,078,052 1,164,521 965,672 447,942 431,649 620,712 6.59%
PBT 148,928 37,882 106,777 215,459 -19,479 61,302 186,932 -3.71%
Tax -60,951 -53,408 -48,782 -45,898 -29,184 -37,644 -62,117 -0.31%
NP 87,977 -15,526 57,995 169,561 -48,663 23,658 124,815 -5.66%
-
NP to SH 98,931 13,474 30,006 179,458 -33,141 18,917 124,815 -3.79%
-
Tax Rate 40.93% 140.99% 45.69% 21.30% - 61.41% 33.23% -
Total Cost 822,813 1,093,578 1,106,526 796,111 496,605 407,991 495,897 8.80%
-
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 14,137 17,266 11,528 - 8,800 10,974 -
Div Payout % - 104.93% 57.54% 6.42% - 46.52% 8.79% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 604,994 642,135 654,599 711,637 559,360 504,514 540,255 1.90%
NOSH 257,444 282,879 283,376 305,423 278,358 260,058 276,926 -1.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.66% -1.44% 4.98% 17.56% -10.86% 5.48% 20.11% -
ROE 16.35% 2.10% 4.58% 25.22% -5.92% 3.75% 23.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 353.78 381.10 410.95 316.17 160.92 165.98 224.14 7.89%
EPS 38.43 4.76 10.59 58.76 -11.91 7.27 45.07 -2.62%
DPS 0.00 5.00 6.09 3.77 0.00 3.38 3.96 -
NAPS 2.35 2.27 2.31 2.33 2.0095 1.94 1.9509 3.14%
Adjusted Per Share Value based on latest NOSH - 305,423
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 362.63 429.22 463.65 384.48 178.35 171.86 247.13 6.59%
EPS 39.39 5.36 11.95 71.45 -13.19 7.53 49.69 -3.79%
DPS 0.00 5.63 6.87 4.59 0.00 3.50 4.37 -
NAPS 2.4088 2.5566 2.6062 2.8333 2.2271 2.0087 2.151 1.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.42 2.00 2.63 2.16 1.69 2.32 3.06 -
P/RPS 1.25 0.52 0.64 0.68 1.05 1.40 1.37 -1.51%
P/EPS 11.50 41.99 24.84 3.68 -14.19 31.89 6.79 9.17%
EY 8.69 2.38 4.03 27.20 -7.04 3.14 14.73 -8.41%
DY 0.00 2.50 2.32 1.75 0.00 1.46 1.30 -
P/NAPS 1.88 0.88 1.14 0.93 0.84 1.20 1.57 3.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 30/08/05 30/08/04 -
Price 4.93 2.35 2.20 2.50 1.80 2.20 2.57 -
P/RPS 1.39 0.62 0.54 0.79 1.12 1.33 1.15 3.20%
P/EPS 12.83 49.34 20.78 4.25 -15.12 30.24 5.70 14.47%
EY 7.79 2.03 4.81 23.50 -6.61 3.31 17.54 -12.64%
DY 0.00 2.13 2.77 1.51 0.00 1.54 1.54 -
P/NAPS 2.10 1.04 0.95 1.07 0.90 1.13 1.32 8.04%

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