[MTDACPI] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -7.73%
YoY- -11.2%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 318,034 310,860 318,980 308,640 308,418 316,051 302,560 3.37%
PBT 22,361 25,909 28,070 29,399 29,949 32,730 32,064 -21.30%
Tax -4,345 -4,358 -4,679 -5,390 -3,929 -5,759 -6,019 -19.48%
NP 18,016 21,551 23,391 24,009 26,020 26,971 26,045 -21.73%
-
NP to SH 18,016 21,551 23,391 24,009 26,020 26,971 26,045 -21.73%
-
Tax Rate 19.43% 16.82% 16.67% 18.33% 13.12% 17.60% 18.77% -
Total Cost 300,018 289,309 295,589 284,631 282,398 289,080 276,515 5.57%
-
Net Worth 411,864 413,302 409,249 406,857 402,096 404,379 393,685 3.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,621 10,611 10,611 7,962 10,509 6,323 6,323 3.10%
Div Payout % 36.76% 49.24% 45.36% 33.16% 40.39% 23.45% 24.28% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 411,864 413,302 409,249 406,857 402,096 404,379 393,685 3.04%
NOSH 132,432 132,468 132,443 132,526 132,705 133,019 132,109 0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.66% 6.93% 7.33% 7.78% 8.44% 8.53% 8.61% -
ROE 4.37% 5.21% 5.72% 5.90% 6.47% 6.67% 6.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 240.15 234.67 240.84 232.89 232.41 237.60 229.02 3.20%
EPS 13.60 16.27 17.66 18.12 19.61 20.28 19.71 -21.86%
DPS 5.00 8.00 8.00 6.00 7.92 4.75 4.79 2.89%
NAPS 3.11 3.12 3.09 3.07 3.03 3.04 2.98 2.87%
Adjusted Per Share Value based on latest NOSH - 132,526
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 137.30 134.20 137.71 133.25 133.15 136.45 130.62 3.37%
EPS 7.78 9.30 10.10 10.37 11.23 11.64 11.24 -21.69%
DPS 2.86 4.58 4.58 3.44 4.54 2.73 2.73 3.14%
NAPS 1.7781 1.7843 1.7668 1.7565 1.7359 1.7458 1.6996 3.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.16 3.20 2.95 2.83 3.30 3.00 3.20 -
P/RPS 1.32 1.36 1.22 1.22 1.42 1.26 1.40 -3.83%
P/EPS 23.23 19.67 16.70 15.62 16.83 14.80 16.23 26.92%
EY 4.31 5.08 5.99 6.40 5.94 6.76 6.16 -21.13%
DY 1.58 2.50 2.71 2.12 2.40 1.58 1.50 3.51%
P/NAPS 1.02 1.03 0.95 0.92 1.09 0.99 1.07 -3.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 19/08/03 30/05/03 24/02/03 03/12/02 23/08/02 -
Price 2.79 3.20 3.06 2.94 3.04 2.84 3.14 -
P/RPS 1.16 1.36 1.27 1.26 1.31 1.20 1.37 -10.47%
P/EPS 20.51 19.67 17.33 16.23 15.50 14.01 15.93 18.29%
EY 4.88 5.08 5.77 6.16 6.45 7.14 6.28 -15.43%
DY 1.79 2.50 2.61 2.04 2.61 1.67 1.52 11.48%
P/NAPS 0.90 1.03 0.99 0.96 1.00 0.93 1.05 -9.74%

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