[MTD] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -76.45%
YoY- -95.34%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,218,004 633,545 421,879 534,775 549,743 683,226 381,895 21.31%
PBT 221,908 93,932 10,997 52,228 241,131 106,864 65,512 22.53%
Tax -42,956 -31,210 -44,337 -43,415 -52,191 -42,070 -9,092 29.52%
NP 178,952 62,722 -33,340 8,813 188,940 64,794 56,420 21.20%
-
NP to SH 172,375 61,620 -23,776 8,813 188,940 64,794 56,420 20.44%
-
Tax Rate 19.36% 33.23% 403.17% 83.13% 21.64% 39.37% 13.88% -
Total Cost 1,039,052 570,823 455,219 525,962 360,803 618,432 325,475 21.33%
-
Net Worth 641,014 592,253 712,536 502,239 615,927 1,075,445 323,870 12.04%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,471 - 8,800 10,974 10,801 11,955 6,442 18.08%
Div Payout % 10.14% - 0.00% 124.53% 5.72% 18.45% 11.42% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 641,014 592,253 712,536 502,239 615,927 1,075,445 323,870 12.04%
NOSH 291,370 289,809 258,624 268,333 272,534 134,936 128,975 14.54%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.69% 9.90% -7.90% 1.65% 34.37% 9.48% 14.77% -
ROE 26.89% 10.40% -3.34% 1.75% 30.68% 6.02% 17.42% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 418.03 218.61 163.12 199.30 201.72 506.33 296.10 5.91%
EPS 59.16 21.26 -9.19 3.28 69.33 48.02 43.74 5.15%
DPS 6.00 0.00 3.40 4.09 3.96 8.86 5.00 3.08%
NAPS 2.20 2.0436 2.7551 1.8717 2.26 7.97 2.5111 -2.17%
Adjusted Per Share Value based on latest NOSH - 268,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 484.94 252.24 167.97 212.92 218.88 272.02 152.05 21.31%
EPS 68.63 24.53 -9.47 3.51 75.23 25.80 22.46 20.45%
DPS 6.96 0.00 3.50 4.37 4.30 4.76 2.57 18.05%
NAPS 2.5522 2.358 2.8369 1.9996 2.4523 4.2818 1.2895 12.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.50 2.10 1.90 2.75 3.18 0.00 0.00 -
P/RPS 0.84 0.96 1.16 1.38 1.58 0.00 0.00 -
P/EPS 5.92 9.88 -20.67 83.73 4.59 0.00 0.00 -
EY 16.90 10.12 -4.84 1.19 21.80 0.00 0.00 -
DY 1.71 0.00 1.79 1.49 1.25 0.00 0.00 -
P/NAPS 1.59 1.03 0.69 1.47 1.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 27/02/02 -
Price 3.46 2.00 2.13 2.32 3.32 5.95 0.00 -
P/RPS 0.83 0.91 1.31 1.16 1.65 1.18 0.00 -
P/EPS 5.85 9.41 -23.17 70.64 4.79 12.39 0.00 -
EY 17.10 10.63 -4.32 1.42 20.88 8.07 0.00 -
DY 1.73 0.00 1.60 1.76 1.19 1.49 0.00 -
P/NAPS 1.57 0.98 0.77 1.24 1.47 0.75 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