[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
17-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 1.8%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 307,760 281,964 309,914 307,012 295,484 311,376 231,448 20.90%
PBT 32,154 34,544 33,892 35,890 34,478 41,856 33,048 -1.81%
Tax -5,966 -6,484 -6,854 -9,094 -8,156 -9,824 -6,763 -8.01%
NP 26,188 28,060 27,038 26,796 26,322 32,032 26,285 -0.24%
-
NP to SH 26,188 28,060 27,038 26,796 26,322 32,032 26,285 -0.24%
-
Tax Rate 18.55% 18.77% 20.22% 25.34% 23.66% 23.47% 20.46% -
Total Cost 281,572 253,904 282,876 280,216 269,162 279,344 205,163 23.47%
-
Net Worth 402,892 393,685 367,846 363,138 359,610 356,048 269,261 30.78%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 6,255 4,974 - - 7,638 -
Div Payout % - - 23.14% 18.56% - - 29.06% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 402,892 393,685 367,846 363,138 359,610 356,048 269,261 30.78%
NOSH 132,530 132,109 125,117 124,362 123,577 123,200 95,482 24.40%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.51% 9.95% 8.72% 8.73% 8.91% 10.29% 11.36% -
ROE 6.50% 7.13% 7.35% 7.38% 7.32% 9.00% 9.76% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 232.22 213.43 247.70 246.87 239.11 252.74 242.40 -2.81%
EPS 19.76 21.24 21.61 21.55 21.30 26.00 20.65 -2.89%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 8.00 -
NAPS 3.04 2.98 2.94 2.92 2.91 2.89 2.82 5.13%
Adjusted Per Share Value based on latest NOSH - 125,880
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 132.87 121.73 133.80 132.54 127.57 134.43 99.92 20.90%
EPS 11.31 12.11 11.67 11.57 11.36 13.83 11.35 -0.23%
DPS 0.00 0.00 2.70 2.15 0.00 0.00 3.30 -
NAPS 1.7394 1.6996 1.5881 1.5677 1.5525 1.5371 1.1625 30.78%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.00 3.20 3.16 2.88 2.70 2.30 2.03 -
P/RPS 1.29 1.50 1.28 1.17 1.13 0.91 0.84 33.07%
P/EPS 15.18 15.07 14.62 13.37 12.68 8.85 7.37 61.81%
EY 6.59 6.64 6.84 7.48 7.89 11.30 13.56 -38.15%
DY 0.00 0.00 1.58 1.39 0.00 0.00 3.94 -
P/NAPS 0.99 1.07 1.07 0.99 0.93 0.80 0.72 23.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 03/12/02 23/08/02 24/05/02 17/04/02 16/11/01 22/08/01 30/05/01 -
Price 2.84 3.14 3.34 4.00 2.85 2.93 2.24 -
P/RPS 1.22 1.47 1.35 1.62 1.19 1.16 0.92 20.68%
P/EPS 14.37 14.78 15.46 18.56 13.38 11.27 8.14 46.01%
EY 6.96 6.76 6.47 5.39 7.47 8.87 12.29 -31.52%
DY 0.00 0.00 1.50 1.00 0.00 0.00 3.57 -
P/NAPS 0.93 1.05 1.14 1.37 0.98 1.01 0.79 11.47%

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