[MTD] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -17.12%
YoY- 66.12%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 950,460 937,477 1,086,376 1,218,004 633,545 421,879 534,775 10.05%
PBT 117,864 56,185 81,094 221,908 93,932 10,997 52,228 14.52%
Tax -64,286 -48,274 -57,590 -42,956 -31,210 -44,337 -43,415 6.75%
NP 53,578 7,911 23,504 178,952 62,722 -33,340 8,813 35.07%
-
NP to SH 65,436 29,823 17,953 172,375 61,620 -23,776 8,813 39.65%
-
Tax Rate 54.54% 85.92% 71.02% 19.36% 33.23% 403.17% 83.13% -
Total Cost 896,882 929,566 1,062,872 1,039,052 570,823 455,219 525,962 9.29%
-
Net Worth 587,727 698,240 616,820 641,014 592,253 712,536 502,239 2.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 14,137 11,322 17,471 - 8,800 10,974 -
Div Payout % - 47.41% 63.07% 10.14% - 0.00% 124.53% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 587,727 698,240 616,820 641,014 592,253 712,536 502,239 2.65%
NOSH 251,165 282,688 282,945 291,370 289,809 258,624 268,333 -1.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.64% 0.84% 2.16% 14.69% 9.90% -7.90% 1.65% -
ROE 11.13% 4.27% 2.91% 26.89% 10.40% -3.34% 1.75% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 378.42 331.63 383.95 418.03 218.61 163.12 199.30 11.27%
EPS 26.05 10.55 6.35 59.16 21.26 -9.19 3.28 41.22%
DPS 0.00 5.00 4.00 6.00 0.00 3.40 4.09 -
NAPS 2.34 2.47 2.18 2.20 2.0436 2.7551 1.8717 3.79%
Adjusted Per Share Value based on latest NOSH - 282,688
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 378.42 373.25 432.53 484.94 252.24 167.97 212.92 10.05%
EPS 26.05 11.87 7.15 68.63 24.53 -9.47 3.51 39.64%
DPS 0.00 5.63 4.51 6.96 0.00 3.50 4.37 -
NAPS 2.34 2.78 2.4558 2.5522 2.358 2.8369 1.9996 2.65%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 9.43 2.84 1.61 3.50 2.10 1.90 2.75 -
P/RPS 2.49 0.86 0.42 0.84 0.96 1.16 1.38 10.33%
P/EPS 36.20 26.92 25.37 5.92 9.88 -20.67 83.73 -13.03%
EY 2.76 3.71 3.94 16.90 10.12 -4.84 1.19 15.04%
DY 0.00 1.76 2.49 1.71 0.00 1.79 1.49 -
P/NAPS 4.03 1.15 0.74 1.59 1.03 0.69 1.47 18.29%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 11.30 3.40 1.48 3.46 2.00 2.13 2.32 -
P/RPS 2.99 1.03 0.39 0.83 0.91 1.31 1.16 17.08%
P/EPS 43.37 32.23 23.33 5.85 9.41 -23.17 70.64 -7.80%
EY 2.31 3.10 4.29 17.10 10.63 -4.32 1.42 8.44%
DY 0.00 1.47 2.70 1.73 0.00 1.60 1.76 -
P/NAPS 4.83 1.38 0.68 1.57 0.98 0.77 1.24 25.42%

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