[MTDACPI] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -13.55%
YoY- -319.9%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 270,003 248,715 265,795 277,093 325,692 350,972 415,433 -24.94%
PBT 28,957 -20,923 -23,601 -30,916 -25,923 -15,585 -12,155 -
Tax -13,884 -3,640 -3,135 -3,319 -3,830 1,619 367 -
NP 15,073 -24,563 -26,736 -34,235 -29,753 -13,966 -11,788 -
-
NP to SH 6,305 -25,368 -28,448 -36,103 -31,796 -14,354 -12,645 -
-
Tax Rate 47.95% - - - - - - -
Total Cost 254,930 273,278 292,531 311,328 355,445 364,938 427,221 -29.09%
-
Net Worth 173,295 161,608 136,500 161,798 168,537 186,604 182,322 -3.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,950 1,950 1,950 2,307 2,307 2,307 2,307 -10.59%
Div Payout % 30.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 173,295 161,608 136,500 161,798 168,537 186,604 182,322 -3.32%
NOSH 231,060 230,869 195,000 231,140 230,873 233,255 230,787 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.58% -9.88% -10.06% -12.36% -9.14% -3.98% -2.84% -
ROE 3.64% -15.70% -20.84% -22.31% -18.87% -7.69% -6.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 116.85 107.73 136.31 119.88 141.07 150.47 180.01 -25.01%
EPS 2.73 -10.99 -14.59 -15.62 -13.77 -6.15 -5.48 -
DPS 0.84 0.84 1.00 1.00 1.00 1.00 1.00 -10.96%
NAPS 0.75 0.70 0.70 0.70 0.73 0.80 0.79 -3.40%
Adjusted Per Share Value based on latest NOSH - 231,140
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 116.57 107.38 114.75 119.63 140.61 151.52 179.35 -24.94%
EPS 2.72 -10.95 -12.28 -15.59 -13.73 -6.20 -5.46 -
DPS 0.84 0.84 0.84 1.00 1.00 1.00 1.00 -10.96%
NAPS 0.7481 0.6977 0.5893 0.6985 0.7276 0.8056 0.7871 -3.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.30 0.30 0.36 0.37 0.43 0.42 0.50 -
P/RPS 0.26 0.28 0.26 0.31 0.30 0.28 0.28 -4.81%
P/EPS 10.99 -2.73 -2.47 -2.37 -3.12 -6.83 -9.13 -
EY 9.10 -36.63 -40.52 -42.21 -32.03 -14.65 -10.96 -
DY 2.81 2.82 2.78 2.70 2.33 2.38 2.00 25.41%
P/NAPS 0.40 0.43 0.51 0.53 0.59 0.53 0.63 -26.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 21/11/12 29/08/12 25/05/12 24/02/12 25/11/11 -
Price 0.35 0.25 0.32 0.35 0.38 0.44 0.46 -
P/RPS 0.30 0.23 0.23 0.29 0.27 0.29 0.26 10.00%
P/EPS 12.83 -2.28 -2.19 -2.24 -2.76 -7.15 -8.40 -
EY 7.80 -43.95 -45.59 -44.63 -36.24 -13.99 -11.91 -
DY 2.41 3.38 3.13 2.86 2.63 2.27 2.17 7.23%
P/NAPS 0.47 0.36 0.46 0.50 0.52 0.55 0.58 -13.07%

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