[MTD] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -150.65%
YoY- -369.78%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,086,376 1,218,004 633,545 421,879 534,775 549,743 683,226 8.02%
PBT 81,094 221,908 93,932 10,997 52,228 241,131 106,864 -4.49%
Tax -57,590 -42,956 -31,210 -44,337 -43,415 -52,191 -42,070 5.36%
NP 23,504 178,952 62,722 -33,340 8,813 188,940 64,794 -15.53%
-
NP to SH 17,953 172,375 61,620 -23,776 8,813 188,940 64,794 -19.24%
-
Tax Rate 71.02% 19.36% 33.23% 403.17% 83.13% 21.64% 39.37% -
Total Cost 1,062,872 1,039,052 570,823 455,219 525,962 360,803 618,432 9.43%
-
Net Worth 616,820 641,014 592,253 712,536 502,239 615,927 1,075,445 -8.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 11,322 17,471 - 8,800 10,974 10,801 11,955 -0.90%
Div Payout % 63.07% 10.14% - 0.00% 124.53% 5.72% 18.45% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 616,820 641,014 592,253 712,536 502,239 615,927 1,075,445 -8.84%
NOSH 282,945 291,370 289,809 258,624 268,333 272,534 134,936 13.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.16% 14.69% 9.90% -7.90% 1.65% 34.37% 9.48% -
ROE 2.91% 26.89% 10.40% -3.34% 1.75% 30.68% 6.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 383.95 418.03 218.61 163.12 199.30 201.72 506.33 -4.50%
EPS 6.35 59.16 21.26 -9.19 3.28 69.33 48.02 -28.60%
DPS 4.00 6.00 0.00 3.40 4.09 3.96 8.86 -12.40%
NAPS 2.18 2.20 2.0436 2.7551 1.8717 2.26 7.97 -19.41%
Adjusted Per Share Value based on latest NOSH - 258,624
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 432.53 484.94 252.24 167.97 212.92 218.88 272.02 8.02%
EPS 7.15 68.63 24.53 -9.47 3.51 75.23 25.80 -19.23%
DPS 4.51 6.96 0.00 3.50 4.37 4.30 4.76 -0.89%
NAPS 2.4558 2.5522 2.358 2.8369 1.9996 2.4523 4.2818 -8.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.61 3.50 2.10 1.90 2.75 3.18 0.00 -
P/RPS 0.42 0.84 0.96 1.16 1.38 1.58 0.00 -
P/EPS 25.37 5.92 9.88 -20.67 83.73 4.59 0.00 -
EY 3.94 16.90 10.12 -4.84 1.19 21.80 0.00 -
DY 2.49 1.71 0.00 1.79 1.49 1.25 0.00 -
P/NAPS 0.74 1.59 1.03 0.69 1.47 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 12/03/04 28/02/03 -
Price 1.48 3.46 2.00 2.13 2.32 3.32 5.95 -
P/RPS 0.39 0.83 0.91 1.31 1.16 1.65 1.18 -16.83%
P/EPS 23.33 5.85 9.41 -23.17 70.64 4.79 12.39 11.11%
EY 4.29 17.10 10.63 -4.32 1.42 20.88 8.07 -9.98%
DY 2.70 1.73 0.00 1.60 1.76 1.19 1.49 10.40%
P/NAPS 0.68 1.57 0.98 0.77 1.24 1.47 0.75 -1.61%

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