[MTDACPI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock

[MTDACPI] MTD ACPI ENGINEERING BHD

Announcement Date

03-Dec-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

30-Sep-2002 [#2]

Profit Trend

QoQ- 3.56%

YoY- 6.43%

Quarter Report

MTDACPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
TTM Result
Revenue	318,980	308,640	308,418	316,051	302,560	309,914	284,310	7.99%
YoY %	3.35%	0.07%	-2.42%	4.46%	-2.37%	9.01%	-	-
Horiz. %	112.19%	108.56%	108.48%	111.16%	106.42%	109.01%	100.00%	-
PBT	28,070	29,399	29,949	32,730	32,064	33,892	33,648	-11.41%
YoY %	-4.52%	-1.84%	-8.50%	2.08%	-5.39%	0.73%	-	-
Horiz. %	83.42%	87.37%	89.01%	97.27%	95.29%	100.73%	100.00%	-
Tax	-4,679	-5,390	-3,929	-5,759	-6,019	-6,854	-6,776	-21.92%
YoY %	13.19%	-37.19%	31.78%	4.32%	12.18%	-1.15%	-	-
Horiz. %	69.05%	79.55%	57.98%	84.99%	88.83%	101.15%	100.00%	-
NP	23,391	24,009	26,020	26,971	26,045	27,038	26,872	-8.85%
YoY %	-2.57%	-7.73%	-3.53%	3.56%	-3.67%	0.62%	-	-
Horiz. %	87.05%	89.35%	96.83%	100.37%	96.92%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,391	24,009	26,020	26,971	26,045	27,038	26,872	-8.85%
YoY %	-2.57%	-7.73%	-3.53%	3.56%	-3.67%	0.62%	-	-
Horiz. %	87.05%	89.35%	96.83%	100.37%	96.92%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	18.33%	13.12%	17.60%	18.77%	20.22%	20.14%	-
YoY %	-9.06%	39.71%	-25.45%	-6.23%	-7.17%	0.40%	-	-
Horiz. %	82.77%	91.01%	65.14%	87.39%	93.20%	100.40%	100.00%	-
Total Cost	295,589	284,631	282,398	289,080	276,515	282,876	257,438	9.67%
YoY %	3.85%	0.79%	-2.31%	4.54%	-2.25%	9.88%	-	-
Horiz. %	114.82%	110.56%	109.70%	112.29%	107.41%	109.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	409,249	406,857	402,096	404,379	393,685	374,431	367,570	7.44%
YoY %	0.59%	1.18%	-0.56%	2.72%	5.14%	1.87%	-	-
Horiz. %	111.34%	110.69%	109.39%	110.01%	107.10%	101.87%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	10,611	7,962	10,509	6,323	6,323	6,323	11,399	-4.67%
YoY %	33.27%	-24.24%	66.20%	0.00%	0.00%	-44.53%	-	-
Horiz. %	93.09%	69.85%	92.19%	55.47%	55.47%	55.47%	100.00%	-
Div Payout %	45.36%	33.16%	40.39%	23.45%	24.28%	23.39%	42.42%	-
YoY %	36.79%	-17.90%	72.24%	-3.42%	3.81%	-44.86%	-	-
Horiz. %	106.93%	78.17%	95.21%	55.28%	57.24%	55.14%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	409,249	406,857	402,096	404,379	393,685	374,431	367,570	7.44%
YoY %	0.59%	1.18%	-0.56%	2.72%	5.14%	1.87%	-	-
Horiz. %	111.34%	110.69%	109.39%	110.01%	107.10%	101.87%	100.00%	-
NOSH	132,443	132,526	132,705	133,019	132,109	127,357	125,880	3.45%
YoY %	-0.06%	-0.13%	-0.24%	0.69%	3.73%	1.17%	-	-
Horiz. %	105.21%	105.28%	105.42%	105.67%	104.95%	101.17%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	7.33%	7.78%	8.44%	8.53%	8.61%	8.72%	9.45%	-
YoY %	-5.78%	-7.82%	-1.06%	-0.93%	-1.26%	-7.72%	-	-
Horiz. %	77.57%	82.33%	89.31%	90.26%	91.11%	92.28%	100.00%	-
ROE	5.72%	5.90%	6.47%	6.67%	6.62%	7.22%	7.31%	-
YoY %	-3.05%	-8.81%	-3.00%	0.76%	-8.31%	-1.23%	-	-
Horiz. %	78.25%	80.71%	88.51%	91.24%	90.56%	98.77%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	240.84	232.89	232.41	237.60	229.02	243.34	225.86	4.38%
YoY %	3.41%	0.21%	-2.18%	3.75%	-5.88%	7.74%	-	-
Horiz. %	106.63%	103.11%	102.90%	105.20%	101.40%	107.74%	100.00%	-
EPS	17.66	18.12	19.61	20.28	19.71	21.23	21.35	-11.91%
YoY %	-2.54%	-7.60%	-3.30%	2.89%	-7.16%	-0.56%	-	-
Horiz. %	82.72%	84.87%	91.85%	94.99%	92.32%	99.44%	100.00%	-
DPS	8.00	6.00	7.92	4.75	4.79	4.97	9.06	-7.98%
YoY %	33.33%	-24.24%	66.74%	-0.84%	-3.62%	-45.14%	-	-
Horiz. %	88.30%	66.23%	87.42%	52.43%	52.87%	54.86%	100.00%	-
NAPS	3.09	3.07	3.03	3.04	2.98	2.94	2.92	3.85%
YoY %	0.65%	1.32%	-0.33%	2.01%	1.36%	0.68%	-	-
Horiz. %	105.82%	105.14%	103.77%	104.11%	102.05%	100.68%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 133,019
RPS	137.71	133.25	133.15	136.45	130.62	133.80	122.74	7.99%
YoY %	3.35%	0.08%	-2.42%	4.46%	-2.38%	9.01%	-	-
Horiz. %	112.20%	108.56%	108.48%	111.17%	106.42%	109.01%	100.00%	-
EPS	10.10	10.37	11.23	11.64	11.24	11.67	11.60	-8.84%
YoY %	-2.60%	-7.66%	-3.52%	3.56%	-3.68%	0.60%	-	-
Horiz. %	87.07%	89.40%	96.81%	100.34%	96.90%	100.60%	100.00%	-
DPS	4.58	3.44	4.54	2.73	2.73	2.73	4.92	-4.67%
YoY %	33.14%	-24.23%	66.30%	0.00%	0.00%	-44.51%	-	-
Horiz. %	93.09%	69.92%	92.28%	55.49%	55.49%	55.49%	100.00%	-
NAPS	1.7668	1.7565	1.7359	1.7458	1.6996	1.6165	1.5869	7.44%
YoY %	0.59%	1.19%	-0.57%	2.72%	5.14%	1.87%	-	-
Horiz. %	111.34%	110.69%	109.39%	110.01%	107.10%	101.87%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	2.95	2.83	3.30	3.00	3.20	3.16	2.88	-
P/RPS	1.22	1.22	1.42	1.26	1.40	1.30	1.28	-3.15%
YoY %	0.00%	-14.08%	12.70%	-10.00%	7.69%	1.56%	-	-
Horiz. %	95.31%	95.31%	110.94%	98.44%	109.38%	101.56%	100.00%	-
P/EPS	16.70	15.62	16.83	14.80	16.23	14.88	13.49	15.33%
YoY %	6.91%	-7.19%	13.72%	-8.81%	9.07%	10.30%	-	-
Horiz. %	123.80%	115.79%	124.76%	109.71%	120.31%	110.30%	100.00%	-
EY	5.99	6.40	5.94	6.76	6.16	6.72	7.41	-13.25%
YoY %	-6.41%	7.74%	-12.13%	9.74%	-8.33%	-9.31%	-	-
Horiz. %	80.84%	86.37%	80.16%	91.23%	83.13%	90.69%	100.00%	-
DY	2.71	2.12	2.40	1.58	1.50	1.57	3.14	-9.37%
YoY %	27.83%	-11.67%	51.90%	5.33%	-4.46%	-50.00%	-	-
Horiz. %	86.31%	67.52%	76.43%	50.32%	47.77%	50.00%	100.00%	-
P/NAPS	0.95	0.92	1.09	0.99	1.07	1.07	0.99	-2.71%
YoY %	3.26%	-15.60%	10.10%	-7.48%	0.00%	8.08%	-	-
Horiz. %	95.96%	92.93%	110.10%	100.00%	108.08%	108.08%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	19/08/03	30/05/03	24/02/03	03/12/02	23/08/02	24/05/02	17/04/02	-
Price	3.06	2.94	3.04	2.84	3.14	3.34	4.00	-
P/RPS	1.27	1.26	1.31	1.20	1.37	1.37	1.77	-19.90%
YoY %	0.79%	-3.82%	9.17%	-12.41%	0.00%	-22.60%	-	-
Horiz. %	71.75%	71.19%	74.01%	67.80%	77.40%	77.40%	100.00%	-
P/EPS	17.33	16.23	15.50	14.01	15.93	15.73	18.74	-5.09%
YoY %	6.78%	4.71%	10.64%	-12.05%	1.27%	-16.06%	-	-
Horiz. %	92.48%	86.61%	82.71%	74.76%	85.01%	83.94%	100.00%	-
EY	5.77	6.16	6.45	7.14	6.28	6.36	5.34	5.31%
YoY %	-6.33%	-4.50%	-9.66%	13.69%	-1.26%	19.10%	-	-
Horiz. %	108.05%	115.36%	120.79%	133.71%	117.60%	119.10%	100.00%	-
DY	2.61	2.04	2.61	1.67	1.52	1.49	2.26	10.10%
YoY %	27.94%	-21.84%	56.29%	9.87%	2.01%	-34.07%	-	-
Horiz. %	115.49%	90.27%	115.49%	73.89%	67.26%	65.93%	100.00%	-
P/NAPS	0.99	0.96	1.00	0.93	1.05	1.14	1.37	-19.52%
YoY %	3.12%	-4.00%	7.53%	-11.43%	-7.89%	-16.79%	-	-
Horiz. %	72.26%	70.07%	72.99%	67.88%	76.64%	83.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos