[MELEWAR] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
06-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 6.11%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 390,849 383,891 366,459 352,550 352,321 347,155 354,835 6.63%
PBT 77,534 65,291 56,246 47,945 42,823 40,705 46,381 40.72%
Tax -20,912 2,988 6,388 9,284 11,113 -5,869 -6,174 125.03%
NP 56,622 68,279 62,634 57,229 53,936 34,836 40,207 25.56%
-
NP to SH 56,622 68,279 62,634 57,229 53,936 34,836 40,207 25.56%
-
Tax Rate 26.97% -4.58% -11.36% -19.36% -25.95% 14.42% 13.31% -
Total Cost 334,227 315,612 303,825 295,321 298,385 312,319 314,628 4.09%
-
Net Worth 647,998 649,914 632,459 553,516 553,379 553,174 586,287 6.87%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 15,813 15,807 15,807 15,807 22,637 - -
Div Payout % - 23.16% 25.24% 27.62% 29.31% 64.98% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 647,998 649,914 632,459 553,516 553,379 553,174 586,287 6.87%
NOSH 158,048 158,153 79,057 79,073 79,054 79,024 79,014 58.55%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 14.49% 17.79% 17.09% 16.23% 15.31% 10.03% 11.33% -
ROE 8.74% 10.51% 9.90% 10.34% 9.75% 6.30% 6.86% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 247.30 242.73 463.53 445.85 445.67 439.30 449.08 -32.74%
EPS 35.83 43.17 79.23 72.37 68.23 44.08 50.89 -20.80%
DPS 0.00 10.00 20.00 20.00 20.00 28.64 0.00 -
NAPS 4.10 4.1094 8.00 7.00 7.00 7.00 7.42 -32.59%
Adjusted Per Share Value based on latest NOSH - 79,073
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 108.73 106.80 101.95 98.08 98.02 96.58 98.71 6.63%
EPS 15.75 19.00 17.42 15.92 15.00 9.69 11.19 25.51%
DPS 0.00 4.40 4.40 4.40 4.40 6.30 0.00 -
NAPS 1.8027 1.8081 1.7595 1.5399 1.5395 1.5389 1.631 6.88%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.44 2.75 6.10 6.30 5.15 4.56 4.56 -
P/RPS 0.99 1.13 1.32 1.41 1.16 1.04 1.02 -1.96%
P/EPS 6.81 6.37 7.70 8.70 7.55 10.34 8.96 -16.67%
EY 14.68 15.70 12.99 11.49 13.25 9.67 11.16 19.99%
DY 0.00 3.64 3.28 3.17 3.88 6.28 0.00 -
P/NAPS 0.60 0.67 0.76 0.90 0.74 0.65 0.61 -1.09%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 -
Price 2.19 2.63 2.92 6.15 6.80 4.78 4.68 -
P/RPS 0.89 1.08 0.63 1.38 1.53 1.09 1.04 -9.83%
P/EPS 6.11 6.09 3.69 8.50 9.97 10.84 9.20 -23.82%
EY 16.36 16.42 27.13 11.77 10.03 9.22 10.87 31.23%
DY 0.00 3.80 6.85 3.25 2.94 5.99 0.00 -
P/NAPS 0.53 0.64 0.37 0.88 0.97 0.68 0.63 -10.85%

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