[MTD] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -15.4%
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 838,712 424,122 521,170 577,601 655,433 469,860 336,144 16.45%
PBT 181,769 -1,939 59,839 218,292 105,633 84,124 53,023 22.78%
Tax -39,871 -30,664 -42,370 -58,457 -37,162 -20,940 -4,566 43.47%
NP 141,898 -32,603 17,469 159,835 68,471 63,184 48,457 19.60%
-
NP to SH 158,086 -18,522 17,469 159,835 68,471 63,184 48,457 21.77%
-
Tax Rate 21.93% - 70.81% 26.78% 35.18% 24.89% 8.61% -
Total Cost 696,814 456,725 503,701 417,766 586,962 406,676 287,687 15.87%
-
Net Worth 579,284 519,744 220,000 600,167 1,080,189 448,338 332,265 9.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,528 - 8,800 10,974 10,801 11,955 6,442 10.18%
Div Payout % 7.29% - 50.37% 6.87% 15.78% 18.92% 13.30% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 579,284 519,744 220,000 600,167 1,080,189 448,338 332,265 9.70%
NOSH 288,201 259,872 220,000 274,374 135,023 149,446 128,859 14.35%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.92% -7.69% 3.35% 27.67% 10.45% 13.45% 14.42% -
ROE 27.29% -3.56% 7.94% 26.63% 6.34% 14.09% 14.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 291.02 163.20 236.90 210.52 485.42 314.40 260.86 1.83%
EPS 54.85 -7.13 7.94 58.25 50.71 42.28 37.60 6.49%
DPS 4.00 0.00 4.00 4.00 8.00 8.00 5.00 -3.64%
NAPS 2.01 2.00 1.00 2.1874 8.00 3.00 2.5785 -4.06%
Adjusted Per Share Value based on latest NOSH - 274,374
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 333.93 168.86 207.50 229.97 260.96 187.07 133.83 16.45%
EPS 62.94 -7.37 6.96 63.64 27.26 25.16 19.29 21.77%
DPS 4.59 0.00 3.50 4.37 4.30 4.76 2.57 10.14%
NAPS 2.3064 2.0693 0.8759 2.3895 4.3007 1.785 1.3229 9.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.10 2.25 2.40 3.64 4.30 0.00 0.00 -
P/RPS 0.72 1.38 1.01 1.73 0.89 0.00 0.00 -
P/EPS 3.83 -31.57 30.22 6.25 8.48 0.00 0.00 -
EY 26.12 -3.17 3.31 16.00 11.79 0.00 0.00 -
DY 1.90 0.00 1.67 1.10 1.86 0.00 0.00 -
P/NAPS 1.04 1.13 2.40 1.66 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 30/05/01 -
Price 2.20 1.75 2.10 3.30 4.02 0.00 0.00 -
P/RPS 0.76 1.07 0.89 1.57 0.83 0.00 0.00 -
P/EPS 4.01 -24.55 26.45 5.66 7.93 0.00 0.00 -
EY 24.93 -4.07 3.78 17.65 12.61 0.00 0.00 -
DY 1.82 0.00 1.90 1.21 1.99 0.00 0.00 -
P/NAPS 1.09 0.88 2.10 1.51 0.50 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