[MTD] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -64.31%
YoY- -215.99%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,027,765 1,137,492 1,146,120 484,205 436,800 580,050 562,070 10.57%
PBT 60,379 79,083 243,064 -42,565 95,496 93,404 220,163 -19.38%
Tax -49,562 -54,016 -44,594 -31,483 -37,548 -55,980 -44,882 1.66%
NP 10,817 25,067 198,470 -74,048 57,948 37,424 175,281 -37.11%
-
NP to SH 35,984 10,670 198,832 -54,453 46,945 37,424 175,281 -23.17%
-
Tax Rate 82.08% 68.30% 18.35% - 39.32% 59.93% 20.39% -
Total Cost 1,016,948 1,112,425 947,650 558,253 378,852 542,626 386,789 17.46%
-
Net Worth 670,486 421,800 647,862 576,982 492,919 525,212 595,096 2.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,137 11,322 17,471 - 8,800 10,974 10,801 4.58%
Div Payout % 39.29% 106.12% 8.79% - 18.75% 29.33% 6.16% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 670,486 421,800 647,862 576,982 492,919 525,212 595,096 2.00%
NOSH 282,905 190,000 297,184 285,000 258,262 277,581 135,403 13.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.05% 2.20% 17.32% -15.29% 13.27% 6.45% 31.18% -
ROE 5.37% 2.53% 30.69% -9.44% 9.52% 7.13% 29.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 363.29 598.68 385.66 169.90 169.13 208.97 415.11 -2.19%
EPS 12.72 5.62 66.91 -19.11 18.18 13.48 129.45 -32.04%
DPS 5.00 5.96 5.88 0.00 3.41 4.00 8.00 -7.52%
NAPS 2.37 2.22 2.18 2.0245 1.9086 1.8921 4.395 -9.77%
Adjusted Per Share Value based on latest NOSH - 285,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 409.20 452.89 456.32 192.78 173.91 230.94 223.78 10.57%
EPS 14.33 4.25 79.16 -21.68 18.69 14.90 69.79 -23.17%
DPS 5.63 4.51 6.96 0.00 3.50 4.37 4.30 4.58%
NAPS 2.6695 1.6794 2.5794 2.2972 1.9625 2.0911 2.3693 2.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.60 1.81 3.08 1.80 2.25 2.54 5.45 -
P/RPS 0.72 0.30 0.80 1.06 1.33 1.22 1.31 -9.48%
P/EPS 20.44 32.23 4.60 -9.42 12.38 18.84 4.21 30.09%
EY 4.89 3.10 21.72 -10.61 8.08 5.31 23.75 -23.13%
DY 1.92 3.29 1.91 0.00 1.51 1.57 1.47 4.54%
P/NAPS 1.10 0.82 1.41 0.89 1.18 1.34 1.24 -1.97%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 29/11/07 28/11/06 30/11/05 29/11/04 19/11/03 -
Price 2.75 1.63 3.04 2.13 1.96 2.60 3.06 -
P/RPS 0.76 0.27 0.79 1.25 1.16 1.24 0.74 0.44%
P/EPS 21.62 29.03 4.54 -11.15 10.78 19.28 2.36 44.60%
EY 4.63 3.45 22.01 -8.97 9.27 5.19 42.30 -30.81%
DY 1.82 3.66 1.93 0.00 1.74 1.54 2.61 -5.82%
P/NAPS 1.16 0.73 1.39 1.05 1.03 1.37 0.70 8.77%

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