[MTD] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 98.22%
YoY- -89.07%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,101,396 838,712 424,122 521,170 577,601 655,433 469,860 15.24%
PBT 136,787 181,769 -1,939 59,839 218,292 105,633 84,124 8.43%
Tax -50,382 -39,871 -30,664 -42,370 -58,457 -37,162 -20,940 15.74%
NP 86,405 141,898 -32,603 17,469 159,835 68,471 63,184 5.35%
-
NP to SH 50,025 158,086 -18,522 17,469 159,835 68,471 63,184 -3.81%
-
Tax Rate 36.83% 21.93% - 70.81% 26.78% 35.18% 24.89% -
Total Cost 1,014,991 696,814 456,725 503,701 417,766 586,962 406,676 16.45%
-
Net Worth 665,224 579,284 519,744 220,000 600,167 1,080,189 448,338 6.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 17,266 11,528 - 8,800 10,974 10,801 11,955 6.31%
Div Payout % 34.52% 7.29% - 50.37% 6.87% 15.78% 18.92% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 665,224 579,284 519,744 220,000 600,167 1,080,189 448,338 6.79%
NOSH 283,074 288,201 259,872 220,000 274,374 135,023 149,446 11.22%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.85% 16.92% -7.69% 3.35% 27.67% 10.45% 13.45% -
ROE 7.52% 27.29% -3.56% 7.94% 26.63% 6.34% 14.09% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 389.08 291.02 163.20 236.90 210.52 485.42 314.40 3.61%
EPS 17.67 54.85 -7.13 7.94 58.25 50.71 42.28 -13.52%
DPS 6.10 4.00 0.00 4.00 4.00 8.00 8.00 -4.41%
NAPS 2.35 2.01 2.00 1.00 2.1874 8.00 3.00 -3.98%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 438.51 333.93 168.86 207.50 229.97 260.96 187.07 15.24%
EPS 19.92 62.94 -7.37 6.96 63.64 27.26 25.16 -3.81%
DPS 6.87 4.59 0.00 3.50 4.37 4.30 4.76 6.30%
NAPS 2.6485 2.3064 2.0693 0.8759 2.3895 4.3007 1.785 6.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 3.12 2.10 2.25 2.40 3.64 4.30 0.00 -
P/RPS 0.80 0.72 1.38 1.01 1.73 0.89 0.00 -
P/EPS 17.65 3.83 -31.57 30.22 6.25 8.48 0.00 -
EY 5.66 26.12 -3.17 3.31 16.00 11.79 0.00 -
DY 1.96 1.90 0.00 1.67 1.10 1.86 0.00 -
P/NAPS 1.33 1.04 1.13 2.40 1.66 0.54 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 30/05/06 30/05/05 28/05/04 29/05/03 24/05/02 -
Price 2.65 2.20 1.75 2.10 3.30 4.02 0.00 -
P/RPS 0.68 0.76 1.07 0.89 1.57 0.83 0.00 -
P/EPS 15.00 4.01 -24.55 26.45 5.66 7.93 0.00 -
EY 6.67 24.93 -4.07 3.78 17.65 12.61 0.00 -
DY 2.30 1.82 0.00 1.90 1.21 1.99 0.00 -
P/NAPS 1.13 1.09 0.88 2.10 1.51 0.50 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