[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 85.71%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 486,204 752,246 771,257 803,682 592,900 738,339 778,838 -26.93%
PBT 8,712 64,335 77,958 82,492 41,776 72,059 73,866 -75.91%
Tax -4,816 -15,297 -22,389 -21,948 -9,608 -16,718 -17,096 -56.99%
NP 3,896 49,038 55,569 60,544 32,168 55,341 56,770 -83.21%
-
NP to SH 2,556 35,721 40,837 44,696 24,068 42,348 43,802 -84.92%
-
Tax Rate 55.28% 23.78% 28.72% 26.61% 23.00% 23.20% 23.14% -
Total Cost 482,308 703,208 715,688 743,138 560,732 682,998 722,068 -23.56%
-
Net Worth 409,736 409,736 402,548 391,765 377,388 370,200 348,635 11.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 8,015 10,686 -
Div Payout % - - - - - 18.93% 24.40% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 409,736 409,736 402,548 391,765 377,388 370,200 348,635 11.35%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.80% 6.52% 7.21% 7.53% 5.43% 7.50% 7.29% -
ROE 0.62% 8.72% 10.14% 11.41% 6.38% 11.44% 12.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 135.28 209.30 214.59 223.61 164.96 205.43 216.69 -26.93%
EPS 0.72 9.94 11.36 12.44 6.68 11.78 12.19 -84.80%
DPS 0.00 0.00 0.00 0.00 0.00 2.23 2.97 -
NAPS 1.14 1.14 1.12 1.09 1.05 1.03 0.97 11.35%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 135.26 209.27 214.56 223.58 164.94 205.40 216.67 -26.93%
EPS 0.71 9.94 11.36 12.43 6.70 11.78 12.19 -84.94%
DPS 0.00 0.00 0.00 0.00 0.00 2.23 2.97 -
NAPS 1.1399 1.1399 1.1199 1.0899 1.0499 1.0299 0.9699 11.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.225 0.295 0.375 0.35 0.41 0.515 0.455 -
P/RPS 0.17 0.14 0.17 0.16 0.25 0.25 0.21 -13.12%
P/EPS 31.64 2.97 3.30 2.81 6.12 4.37 3.73 315.38%
EY 3.16 33.69 30.30 35.53 16.33 22.88 26.78 -75.91%
DY 0.00 0.00 0.00 0.00 0.00 4.33 6.53 -
P/NAPS 0.20 0.26 0.33 0.32 0.39 0.50 0.47 -43.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.295 0.275 0.34 0.38 0.385 0.575 0.61 -
P/RPS 0.22 0.13 0.16 0.17 0.23 0.28 0.28 -14.83%
P/EPS 41.48 2.77 2.99 3.06 5.75 4.88 5.01 308.73%
EY 2.41 36.14 33.42 32.73 17.39 20.49 19.98 -75.55%
DY 0.00 0.00 0.00 0.00 0.00 3.88 4.87 -
P/NAPS 0.26 0.24 0.30 0.35 0.37 0.56 0.63 -44.53%

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