[MTDACPI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 10.98%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 307,299 317,542 312,198 323,320 310,582 305,018 307,760 -0.09%
PBT -20,651 21,249 25,174 29,228 28,353 30,633 32,154 -
Tax -6,227 -3,801 -3,902 -3,640 -5,296 -5,194 -5,966 2.89%
NP -26,878 17,448 21,272 25,588 23,057 25,438 26,188 -
-
NP to SH -26,878 17,448 21,272 25,588 23,057 25,438 26,188 -
-
Tax Rate - 17.89% 15.50% 12.45% 18.68% 16.96% 18.55% -
Total Cost 334,177 300,094 290,926 297,732 287,525 279,580 281,572 12.08%
-
Net Worth 370,171 412,334 413,254 409,249 403,022 401,732 402,892 -5.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,633 8,838 5,298 10,595 10,605 10,606 - -
Div Payout % 0.00% 50.66% 24.91% 41.41% 46.00% 41.70% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 370,171 412,334 413,254 409,249 403,022 401,732 402,892 -5.48%
NOSH 132,677 132,583 132,453 132,443 132,573 132,585 132,530 0.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.75% 5.49% 6.81% 7.91% 7.42% 8.34% 8.51% -
ROE -7.26% 4.23% 5.15% 6.25% 5.72% 6.33% 6.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 231.61 239.50 235.70 244.12 234.27 230.05 232.22 -0.17%
EPS -20.20 13.16 16.06 19.32 17.39 19.19 19.76 -
DPS 5.00 6.67 4.00 8.00 8.00 8.00 0.00 -
NAPS 2.79 3.11 3.12 3.09 3.04 3.03 3.04 -5.55%
Adjusted Per Share Value based on latest NOSH - 132,443
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 132.67 137.09 134.78 139.58 134.08 131.68 132.87 -0.10%
EPS -11.60 7.53 9.18 11.05 9.95 10.98 11.31 -
DPS 2.86 3.82 2.29 4.57 4.58 4.58 0.00 -
NAPS 1.5981 1.7801 1.7841 1.7668 1.7399 1.7344 1.7394 -5.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.73 3.16 3.20 2.95 2.83 3.30 3.00 -
P/RPS 1.18 1.32 1.36 1.21 1.21 1.43 1.29 -5.76%
P/EPS -13.48 24.01 19.93 15.27 16.27 17.20 15.18 -
EY -7.42 4.16 5.02 6.55 6.15 5.81 6.59 -
DY 1.83 2.11 1.25 2.71 2.83 2.42 0.00 -
P/NAPS 0.98 1.02 1.03 0.95 0.93 1.09 0.99 -0.67%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 18/02/04 21/11/03 19/08/03 30/05/03 24/02/03 03/12/02 -
Price 1.99 2.79 3.20 3.06 2.94 3.04 2.84 -
P/RPS 0.86 1.16 1.36 1.25 1.25 1.32 1.22 -20.77%
P/EPS -9.82 21.20 19.93 15.84 16.90 15.84 14.37 -
EY -10.18 4.72 5.02 6.31 5.92 6.31 6.96 -
DY 2.51 2.39 1.25 2.61 2.72 2.63 0.00 -
P/NAPS 0.71 0.90 1.03 0.99 0.97 1.00 0.93 -16.45%

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