[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 43.67%
YoY- 48.33%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 334,290 269,960 270,003 224,017 231,264 184,336 325,693 1.75%
PBT 12,210 7,468 28,957 -5,946 -12,912 -26,640 -25,923 -
Tax -1,830 -1,656 -13,884 -1,642 -606 -732 -3,830 -38.85%
NP 10,380 5,812 15,073 -7,589 -13,518 -27,372 -29,753 -
-
NP to SH 9,376 5,892 8,523 -7,716 -13,698 -27,552 -31,797 -
-
Tax Rate 14.99% 22.17% 47.95% - - - - -
Total Cost 323,910 264,148 254,930 231,606 244,782 211,708 355,446 -6.00%
-
Net Worth 175,511 174,918 173,245 161,390 161,969 161,798 166,377 3.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,618 - - - 4,627 - - -
Div Payout % 49.26% - - - 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 175,511 174,918 173,245 161,390 161,969 161,798 166,377 3.62%
NOSH 230,935 230,156 230,994 230,557 231,385 231,140 231,079 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.11% 2.15% 5.58% -3.39% -5.85% -14.85% -9.14% -
ROE 5.34% 3.37% 4.92% -4.78% -8.46% -17.03% -19.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.75 117.29 116.89 97.16 99.95 79.75 140.94 1.79%
EPS 4.06 2.56 6.45 -3.35 -5.92 -11.92 -13.76 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.70 0.70 0.70 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 230,869
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.32 116.55 116.57 96.71 99.84 79.58 140.61 1.74%
EPS 4.05 2.54 3.68 -3.33 -5.91 -11.89 -13.73 -
DPS 1.99 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7577 0.7552 0.7479 0.6968 0.6993 0.6985 0.7183 3.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.515 0.30 0.30 0.36 0.37 0.43 -
P/RPS 0.32 0.44 0.26 0.31 0.36 0.46 0.31 2.13%
P/EPS 11.33 20.12 8.13 -8.96 -6.08 -3.10 -3.12 -
EY 8.83 4.97 12.30 -11.16 -16.44 -32.22 -32.00 -
DY 4.35 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.61 0.68 0.40 0.43 0.51 0.53 0.60 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 28/05/13 28/02/13 21/11/12 29/08/12 25/05/12 -
Price 0.515 0.42 0.35 0.25 0.32 0.35 0.38 -
P/RPS 0.36 0.36 0.30 0.26 0.32 0.44 0.27 21.12%
P/EPS 12.68 16.41 9.49 -7.47 -5.41 -2.94 -2.76 -
EY 7.88 6.10 10.54 -13.39 -18.50 -34.06 -36.21 -
DY 3.88 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.68 0.55 0.47 0.36 0.46 0.50 0.53 18.05%

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