[MTD] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -70.02%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,146,120 484,205 436,800 580,050 562,070 640,299 348,643 21.92%
PBT 243,064 -42,565 95,496 93,404 220,163 111,530 44,445 32.71%
Tax -44,594 -31,483 -37,548 -55,980 -44,882 -36,457 -3,514 52.69%
NP 198,470 -74,048 57,948 37,424 175,281 75,073 40,931 30.08%
-
NP to SH 198,832 -54,453 46,945 37,424 175,281 75,073 40,931 30.12%
-
Tax Rate 18.35% - 39.32% 59.93% 20.39% 32.69% 7.91% -
Total Cost 947,650 558,253 378,852 542,626 386,789 565,226 307,712 20.60%
-
Net Worth 647,862 576,982 492,919 525,212 595,096 404,941 298,446 13.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 17,471 - 8,800 10,974 10,801 11,955 6,442 18.08%
Div Payout % 8.79% - 18.75% 29.33% 6.16% 15.93% 15.74% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 647,862 576,982 492,919 525,212 595,096 404,941 298,446 13.78%
NOSH 297,184 285,000 258,262 277,581 135,403 134,980 128,857 14.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.32% -15.29% 13.27% 6.45% 31.18% 11.72% 11.74% -
ROE 30.69% -9.44% 9.52% 7.13% 29.45% 18.54% 13.71% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 385.66 169.90 169.13 208.97 415.11 474.36 270.57 6.08%
EPS 66.91 -19.11 18.18 13.48 129.45 55.62 31.76 13.21%
DPS 5.88 0.00 3.41 4.00 8.00 8.86 5.00 2.73%
NAPS 2.18 2.0245 1.9086 1.8921 4.395 3.00 2.3161 -1.00%
Adjusted Per Share Value based on latest NOSH - 277,581
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 456.32 192.78 173.91 230.94 223.78 254.93 138.81 21.92%
EPS 79.16 -21.68 18.69 14.90 69.79 29.89 16.30 30.11%
DPS 6.96 0.00 3.50 4.37 4.30 4.76 2.57 18.05%
NAPS 2.5794 2.2972 1.9625 2.0911 2.3693 1.6123 1.1882 13.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.08 1.80 2.25 2.54 5.45 0.00 0.00 -
P/RPS 0.80 1.06 1.33 1.22 1.31 0.00 0.00 -
P/EPS 4.60 -9.42 12.38 18.84 4.21 0.00 0.00 -
EY 21.72 -10.61 8.08 5.31 23.75 0.00 0.00 -
DY 1.91 0.00 1.51 1.57 1.47 0.00 0.00 -
P/NAPS 1.41 0.89 1.18 1.34 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 30/11/02 30/11/01 -
Price 3.04 2.13 1.96 2.60 3.06 0.00 0.00 -
P/RPS 0.79 1.25 1.16 1.24 0.74 0.00 0.00 -
P/EPS 4.54 -11.15 10.78 19.28 2.36 0.00 0.00 -
EY 22.01 -8.97 9.27 5.19 42.30 0.00 0.00 -
DY 1.93 0.00 1.74 1.54 2.61 0.00 0.00 -
P/NAPS 1.39 1.05 1.03 1.37 0.70 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