[MTD] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
12-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 7.79%
YoY- 191.6%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 633,545 421,879 534,775 549,743 683,226 381,895 335,818 11.15%
PBT 93,932 10,997 52,228 241,131 106,864 65,512 55,721 9.08%
Tax -31,210 -44,337 -43,415 -52,191 -42,070 -9,092 -3,627 43.12%
NP 62,722 -33,340 8,813 188,940 64,794 56,420 52,094 3.14%
-
NP to SH 61,620 -23,776 8,813 188,940 64,794 56,420 52,094 2.83%
-
Tax Rate 33.23% 403.17% 83.13% 21.64% 39.37% 13.88% 6.51% -
Total Cost 570,823 455,219 525,962 360,803 618,432 325,475 283,724 12.35%
-
Net Worth 592,253 712,536 502,239 615,927 1,075,445 323,870 322,529 10.65%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 8,800 10,974 10,801 11,955 6,442 5,208 -
Div Payout % - 0.00% 124.53% 5.72% 18.45% 11.42% 10.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 592,253 712,536 502,239 615,927 1,075,445 323,870 322,529 10.65%
NOSH 289,809 258,624 268,333 272,534 134,936 128,975 128,846 14.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.90% -7.90% 1.65% 34.37% 9.48% 14.77% 15.51% -
ROE 10.40% -3.34% 1.75% 30.68% 6.02% 17.42% 16.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 218.61 163.12 199.30 201.72 506.33 296.10 260.63 -2.88%
EPS 21.26 -9.19 3.28 69.33 48.02 43.74 40.43 -10.15%
DPS 0.00 3.40 4.09 3.96 8.86 5.00 4.00 -
NAPS 2.0436 2.7551 1.8717 2.26 7.97 2.5111 2.5032 -3.32%
Adjusted Per Share Value based on latest NOSH - 272,534
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 252.24 167.97 212.92 218.88 272.02 152.05 133.70 11.15%
EPS 24.53 -9.47 3.51 75.23 25.80 22.46 20.74 2.83%
DPS 0.00 3.50 4.37 4.30 4.76 2.57 2.07 -
NAPS 2.358 2.8369 1.9996 2.4523 4.2818 1.2895 1.2841 10.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.10 1.90 2.75 3.18 0.00 0.00 0.00 -
P/RPS 0.96 1.16 1.38 1.58 0.00 0.00 0.00 -
P/EPS 9.88 -20.67 83.73 4.59 0.00 0.00 0.00 -
EY 10.12 -4.84 1.19 21.80 0.00 0.00 0.00 -
DY 0.00 1.79 1.49 1.25 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 1.47 1.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 26/02/01 -
Price 2.00 2.13 2.32 3.32 5.95 0.00 0.00 -
P/RPS 0.91 1.31 1.16 1.65 1.18 0.00 0.00 -
P/EPS 9.41 -23.17 70.64 4.79 12.39 0.00 0.00 -
EY 10.63 -4.32 1.42 20.88 8.07 0.00 0.00 -
DY 0.00 1.60 1.76 1.19 1.49 0.00 0.00 -
P/NAPS 0.98 0.77 1.24 1.47 0.75 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