[MTD] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 100.25%
YoY- 951.07%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 877,406 1,156,159 1,101,396 838,712 424,122 521,170 577,601 7.21%
PBT 115,589 30,383 136,787 181,769 -1,939 59,839 218,292 -10.05%
Tax -62,142 -50,943 -50,382 -39,871 -30,664 -42,370 -58,457 1.02%
NP 53,447 -20,560 86,405 141,898 -32,603 17,469 159,835 -16.68%
-
NP to SH 59,722 5,682 50,025 158,086 -18,522 17,469 159,835 -15.12%
-
Tax Rate 53.76% 167.67% 36.83% 21.93% - 70.81% 26.78% -
Total Cost 823,959 1,176,719 1,014,991 696,814 456,725 503,701 417,766 11.97%
-
Net Worth 642,923 582,484 665,224 579,284 519,744 220,000 600,167 1.15%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 14,137 17,266 11,528 - 8,800 10,974 -
Div Payout % - 248.82% 34.52% 7.29% - 50.37% 6.87% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 642,923 582,484 665,224 579,284 519,744 220,000 600,167 1.15%
NOSH 280,752 282,759 283,074 288,201 259,872 220,000 274,374 0.38%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.09% -1.78% 7.85% 16.92% -7.69% 3.35% 27.67% -
ROE 9.29% 0.98% 7.52% 27.29% -3.56% 7.94% 26.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 312.52 408.88 389.08 291.02 163.20 236.90 210.52 6.80%
EPS 21.27 2.01 17.67 54.85 -7.13 7.94 58.25 -15.45%
DPS 0.00 5.00 6.10 4.00 0.00 4.00 4.00 -
NAPS 2.29 2.06 2.35 2.01 2.00 1.00 2.1874 0.76%
Adjusted Per Share Value based on latest NOSH - 280,752
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 349.33 460.32 438.51 333.93 168.86 207.50 229.97 7.21%
EPS 23.78 2.26 19.92 62.94 -7.37 6.96 63.64 -15.12%
DPS 0.00 5.63 6.87 4.59 0.00 3.50 4.37 -
NAPS 2.5598 2.3191 2.6485 2.3064 2.0693 0.8759 2.3895 1.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.46 1.80 3.12 2.10 2.25 2.40 3.64 -
P/RPS 1.11 0.44 0.80 0.72 1.38 1.01 1.73 -7.12%
P/EPS 16.27 89.58 17.65 3.83 -31.57 30.22 6.25 17.27%
EY 6.15 1.12 5.66 26.12 -3.17 3.31 16.00 -14.72%
DY 0.00 2.78 1.96 1.90 0.00 1.67 1.10 -
P/NAPS 1.51 0.87 1.33 1.04 1.13 2.40 1.66 -1.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 01/07/09 29/05/08 30/05/07 30/05/06 30/05/05 28/05/04 -
Price 3.97 2.00 2.65 2.20 1.75 2.10 3.30 -
P/RPS 1.27 0.49 0.68 0.76 1.07 0.89 1.57 -3.47%
P/EPS 18.66 99.53 15.00 4.01 -24.55 26.45 5.66 21.98%
EY 5.36 1.00 6.67 24.93 -4.07 3.78 17.65 -18.00%
DY 0.00 2.50 2.30 1.82 0.00 1.90 1.21 -
P/NAPS 1.73 0.97 1.13 1.09 0.88 2.10 1.51 2.29%

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