[MTD] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -3.62%
YoY- 164.99%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 950,460 865,280 910,790 877,406 937,477 1,027,765 1,078,052 -8.03%
PBT 117,864 147,343 148,928 115,589 56,185 60,379 37,882 112.68%
Tax -64,286 -62,893 -60,951 -62,142 -48,274 -49,562 -53,408 13.11%
NP 53,578 84,450 87,977 53,447 7,911 10,817 -15,526 -
-
NP to SH 65,436 95,354 98,931 59,722 29,823 35,984 13,474 185.95%
-
Tax Rate 54.54% 42.68% 40.93% 53.76% 85.92% 82.08% 140.99% -
Total Cost 896,882 780,830 822,813 823,959 929,566 1,016,948 1,093,578 -12.35%
-
Net Worth 587,727 606,056 604,994 642,923 698,240 670,486 642,135 -5.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 14,137 14,137 14,137 -
Div Payout % - - - - 47.41% 39.29% 104.93% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 587,727 606,056 604,994 642,923 698,240 670,486 642,135 -5.71%
NOSH 251,165 252,523 257,444 280,752 282,688 282,905 282,879 -7.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.64% 9.76% 9.66% 6.09% 0.84% 1.05% -1.44% -
ROE 11.13% 15.73% 16.35% 9.29% 4.27% 5.37% 2.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 378.42 342.65 353.78 312.52 331.63 363.29 381.10 -0.46%
EPS 26.05 37.76 38.43 21.27 10.55 12.72 4.76 209.59%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.34 2.40 2.35 2.29 2.47 2.37 2.27 2.03%
Adjusted Per Share Value based on latest NOSH - 252,523
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 378.42 344.51 362.63 349.33 373.25 409.20 429.22 -8.03%
EPS 26.05 37.96 39.39 23.78 11.87 14.33 5.36 186.09%
DPS 0.00 0.00 0.00 0.00 5.63 5.63 5.63 -
NAPS 2.34 2.413 2.4088 2.5598 2.78 2.6695 2.5566 -5.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 9.43 5.10 4.42 3.46 2.84 2.60 2.00 -
P/RPS 2.49 1.49 1.25 1.11 0.86 0.72 0.52 183.28%
P/EPS 36.20 13.51 11.50 16.27 26.92 20.44 41.99 -9.39%
EY 2.76 7.40 8.69 6.15 3.71 4.89 2.38 10.34%
DY 0.00 0.00 0.00 0.00 1.76 1.92 2.50 -
P/NAPS 4.03 2.12 1.88 1.51 1.15 1.10 0.88 175.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 11.30 6.05 4.93 3.97 3.40 2.75 2.35 -
P/RPS 2.99 1.77 1.39 1.27 1.03 0.76 0.62 184.62%
P/EPS 43.37 16.02 12.83 18.66 32.23 21.62 49.34 -8.21%
EY 2.31 6.24 7.79 5.36 3.10 4.63 2.03 8.97%
DY 0.00 0.00 0.00 0.00 1.47 1.82 2.13 -
P/NAPS 4.83 2.52 2.10 1.73 1.38 1.16 1.04 177.58%

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