[MTD] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
09-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 225.11%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 447,756 352,476 710,560 538,116 776,872 317,836 291,672 7.40%
PBT 73,896 144,056 138,204 263,644 158,404 58,512 51,724 6.12%
Tax -30,856 -36,776 -55,680 -41,040 -24,544 -4,076 -5,736 32.35%
NP 43,040 107,280 82,524 222,604 133,860 54,436 45,988 -1.09%
-
NP to SH 29,840 88,316 82,524 222,604 133,860 54,436 45,988 -6.95%
-
Tax Rate 41.76% 25.53% 40.29% 15.57% 15.49% 6.97% 11.09% -
Total Cost 404,716 245,196 628,036 315,512 643,012 263,400 245,684 8.67%
-
Net Worth 559,360 504,514 540,255 505,435 504,619 299,372 301,953 10.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 559,360 504,514 540,255 505,435 504,619 299,372 301,953 10.81%
NOSH 278,358 260,058 276,926 135,009 134,939 128,751 128,458 13.74%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.61% 30.44% 11.61% 41.37% 17.23% 17.13% 15.77% -
ROE 5.33% 17.51% 15.28% 44.04% 26.53% 18.18% 15.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 160.86 135.54 256.59 398.58 575.72 246.86 227.06 -5.58%
EPS 10.72 33.96 29.80 164.88 99.20 42.28 35.80 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0095 1.94 1.9509 3.7437 3.7396 2.3252 2.3506 -2.57%
Adjusted Per Share Value based on latest NOSH - 135,009
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 178.27 140.34 282.91 214.25 309.31 126.54 116.13 7.40%
EPS 11.88 35.16 32.86 88.63 53.30 21.67 18.31 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2271 2.0087 2.151 2.0124 2.0091 1.1919 1.2022 10.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.69 2.32 3.06 4.38 0.00 0.00 0.00 -
P/RPS 1.05 1.71 1.19 1.10 0.00 0.00 0.00 -
P/EPS 15.76 6.83 10.27 2.66 0.00 0.00 0.00 -
EY 6.34 14.64 9.74 37.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.20 1.57 1.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 09/10/03 28/08/02 30/08/01 25/08/00 -
Price 1.80 2.20 2.57 6.15 0.00 0.00 0.00 -
P/RPS 1.12 1.62 1.00 1.54 0.00 0.00 0.00 -
P/EPS 16.79 6.48 8.62 3.73 0.00 0.00 0.00 -
EY 5.96 15.44 11.60 26.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.32 1.64 0.00 0.00 0.00 -

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
Post a Comment