[MELEWAR] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -10.62%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 546,092 557,228 462,255 465,406 466,260 492,104 390,849 25.00%
PBT 80,606 75,572 80,553 61,620 68,264 72,268 77,534 2.62%
Tax -21,714 -21,576 -16,113 -17,842 -19,284 -20,116 -20,912 2.54%
NP 58,892 53,996 64,440 43,777 48,980 52,152 56,622 2.65%
-
NP to SH 58,892 53,996 64,440 43,777 48,980 52,152 56,622 2.65%
-
Tax Rate 26.94% 28.55% 20.00% 28.95% 28.25% 27.84% 26.97% -
Total Cost 487,200 503,232 397,815 421,629 417,280 439,952 334,227 28.59%
-
Net Worth 334,468 374,529 358,878 349,354 341,500 652,690 630,790 -34.51%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 64,139 - 631,143 1,261,762 - -
Div Payout % - - 99.53% - 1,288.57% 2,419.39% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 334,468 374,529 358,878 349,354 341,500 652,690 630,790 -34.51%
NOSH 160,032 159,374 158,096 158,078 158,102 158,036 158,092 0.81%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 10.78% 9.69% 13.94% 9.41% 10.50% 10.60% 14.49% -
ROE 17.61% 14.42% 17.96% 12.53% 14.34% 7.99% 8.98% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 341.24 349.63 292.39 294.41 294.91 311.39 247.23 23.99%
EPS 36.80 33.88 40.76 27.69 30.98 33.00 35.82 1.81%
DPS 0.00 0.00 40.57 0.00 399.20 798.40 0.00 -
NAPS 2.09 2.35 2.27 2.21 2.16 4.13 3.99 -35.04%
Adjusted Per Share Value based on latest NOSH - 158,011
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 151.92 155.02 128.60 129.48 129.71 136.90 108.73 25.00%
EPS 16.38 15.02 17.93 12.18 13.63 14.51 15.75 2.65%
DPS 0.00 0.00 17.84 0.00 175.58 351.02 0.00 -
NAPS 0.9305 1.0419 0.9984 0.9719 0.95 1.8158 1.7548 -34.51%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.05 2.99 2.56 2.69 2.00 2.31 2.44 -
P/RPS 0.60 0.86 0.88 0.91 0.68 0.74 0.99 -28.40%
P/EPS 5.57 8.83 6.28 9.71 6.46 7.00 6.81 -12.55%
EY 17.95 11.33 15.92 10.29 15.49 14.29 14.68 14.36%
DY 0.00 0.00 15.85 0.00 199.60 345.63 0.00 -
P/NAPS 0.98 1.27 1.13 1.22 0.93 0.56 0.61 37.21%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 -
Price 2.13 2.35 2.82 2.49 2.40 3.20 2.19 -
P/RPS 0.62 0.67 0.96 0.85 0.81 1.03 0.89 -21.43%
P/EPS 5.79 6.94 6.92 8.99 7.75 9.70 6.11 -3.52%
EY 17.28 14.42 14.45 11.12 12.91 10.31 16.35 3.76%
DY 0.00 0.00 14.39 0.00 166.33 249.50 0.00 -
P/NAPS 1.02 1.00 1.24 1.13 1.11 0.77 0.55 51.00%

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