[MTD] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 78.12%
YoY- 133.48%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 484,205 436,800 580,050 562,070 640,299 348,643 316,344 7.34%
PBT -42,565 95,496 93,404 220,163 111,530 44,445 56,635 -
Tax -31,483 -37,548 -55,980 -44,882 -36,457 -3,514 -5,847 32.37%
NP -74,048 57,948 37,424 175,281 75,073 40,931 50,788 -
-
NP to SH -54,453 46,945 37,424 175,281 75,073 40,931 50,788 -
-
Tax Rate - 39.32% 59.93% 20.39% 32.69% 7.91% 10.32% -
Total Cost 558,253 378,852 542,626 386,789 565,226 307,712 265,556 13.17%
-
Net Worth 576,982 492,919 525,212 595,096 404,941 298,446 309,557 10.93%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 8,800 10,974 10,801 11,955 6,442 5,208 -
Div Payout % - 18.75% 29.33% 6.16% 15.93% 15.74% 10.25% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 576,982 492,919 525,212 595,096 404,941 298,446 309,557 10.93%
NOSH 285,000 258,262 277,581 135,403 134,980 128,857 128,778 14.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.29% 13.27% 6.45% 31.18% 11.72% 11.74% 16.05% -
ROE -9.44% 9.52% 7.13% 29.45% 18.54% 13.71% 16.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 169.90 169.13 208.97 415.11 474.36 270.57 245.65 -5.95%
EPS -19.11 18.18 13.48 129.45 55.62 31.76 39.44 -
DPS 0.00 3.41 4.00 8.00 8.86 5.00 4.00 -
NAPS 2.0245 1.9086 1.8921 4.395 3.00 2.3161 2.4038 -2.82%
Adjusted Per Share Value based on latest NOSH - 135,403
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 192.78 173.91 230.94 223.78 254.93 138.81 125.95 7.34%
EPS -21.68 18.69 14.90 69.79 29.89 16.30 20.22 -
DPS 0.00 3.50 4.37 4.30 4.76 2.57 2.07 -
NAPS 2.2972 1.9625 2.0911 2.3693 1.6123 1.1882 1.2325 10.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.80 2.25 2.54 5.45 0.00 0.00 0.00 -
P/RPS 1.06 1.33 1.22 1.31 0.00 0.00 0.00 -
P/EPS -9.42 12.38 18.84 4.21 0.00 0.00 0.00 -
EY -10.61 8.08 5.31 23.75 0.00 0.00 0.00 -
DY 0.00 1.51 1.57 1.47 0.00 0.00 0.00 -
P/NAPS 0.89 1.18 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 27/11/00 -
Price 2.13 1.96 2.60 3.06 0.00 0.00 0.00 -
P/RPS 1.25 1.16 1.24 0.74 0.00 0.00 0.00 -
P/EPS -11.15 10.78 19.28 2.36 0.00 0.00 0.00 -
EY -8.97 9.27 5.19 42.30 0.00 0.00 0.00 -
DY 0.00 1.74 1.54 2.61 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 1.37 0.70 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