[MTDACPI] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MTDACPI] MTD ACPI ENGINEERING BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -16.4%
YoY- -30.76%
Quarter Report
Latest QR
Upcoming QR
MTDACPI's Result
MTDACPI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 379,047 328,872 326,576 318,034 308,418 284,310 220,854 9.41%
PBT -116,743 -23,148 -43,316 22,361 29,949 33,648 37,519 -
Tax -975 2,815 -5,596 -4,345 -3,929 -6,776 -6,413 -26.93%
NP -117,718 -20,333 -48,912 18,016 26,020 26,872 31,106 -
-
NP to SH -117,860 -21,099 -48,912 18,016 26,020 26,872 31,106 -
-
Tax Rate - - - 19.43% 13.12% 20.14% 17.09% -
Total Cost 496,765 349,205 375,488 300,018 282,398 257,438 189,748 17.38%
-
Net Worth 320,498 344,239 352,162 411,864 402,096 367,570 190,687 9.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 5,256 6,621 10,509 11,399 6,483 -
Div Payout % - - 0.00% 36.76% 40.39% 42.42% 20.84% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 320,498 344,239 352,162 411,864 402,096 367,570 190,687 9.03%
NOSH 221,033 132,399 131,404 132,432 132,705 125,880 95,343 15.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -31.06% -6.18% -14.98% 5.66% 8.44% 9.45% 14.08% -
ROE -36.77% -6.13% -13.89% 4.37% 6.47% 7.31% 16.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 171.49 248.39 248.53 240.15 232.41 225.86 231.64 -4.88%
EPS -53.32 -15.94 -37.22 13.60 19.61 21.35 32.63 -
DPS 0.00 0.00 4.00 5.00 7.92 9.06 6.80 -
NAPS 1.45 2.60 2.68 3.11 3.03 2.92 2.00 -5.21%
Adjusted Per Share Value based on latest NOSH - 132,432
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 163.64 141.98 140.99 137.30 133.15 122.74 95.35 9.41%
EPS -50.88 -9.11 -21.12 7.78 11.23 11.60 13.43 -
DPS 0.00 0.00 2.27 2.86 4.54 4.92 2.80 -
NAPS 1.3837 1.4862 1.5204 1.7781 1.7359 1.5869 0.8232 9.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.26 0.64 1.17 3.16 3.30 2.88 2.94 -
P/RPS 0.73 0.26 0.47 1.32 1.42 1.28 1.27 -8.81%
P/EPS -2.36 -4.02 -3.14 23.23 16.83 13.49 9.01 -
EY -42.32 -24.90 -31.81 4.31 5.94 7.41 11.10 -
DY 0.00 0.00 3.42 1.58 2.40 3.14 2.31 -
P/NAPS 0.87 0.25 0.44 1.02 1.09 0.99 1.47 -8.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 23/02/05 18/02/04 24/02/03 17/04/02 23/02/01 -
Price 1.86 0.69 1.15 2.79 3.04 4.00 3.00 -
P/RPS 1.08 0.28 0.46 1.16 1.31 1.77 1.30 -3.04%
P/EPS -3.49 -4.33 -3.09 20.51 15.50 18.74 9.20 -
EY -28.67 -23.10 -32.37 4.88 6.45 5.34 10.88 -
DY 0.00 0.00 3.48 1.79 2.61 2.26 2.27 -
P/NAPS 1.28 0.27 0.43 0.90 1.00 1.37 1.50 -2.60%

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