[MELEWAR] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 4.34%
YoY- 463.02%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 568,665 596,503 655,912 666,417 681,426 694,007 757,426 -17.35%
PBT 4,816 -3,705 42,787 32,914 29,764 29,673 -20,766 -
Tax -1,148 -440 -4,369 -2,134 -724 -2,165 -1,001 9.53%
NP 3,668 -4,145 38,418 30,780 29,040 27,508 -21,767 -
-
NP to SH 5,449 -1,444 41,310 33,997 32,582 30,685 -20,276 -
-
Tax Rate 23.84% - 10.21% 6.48% 2.43% 7.30% - -
Total Cost 564,997 600,648 617,494 635,637 652,386 666,499 779,193 -19.24%
-
Net Worth 334,258 327,070 319,882 323,476 327,070 327,070 269,563 15.37%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 334,258 327,070 319,882 323,476 327,070 327,070 269,563 15.37%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.65% -0.69% 5.86% 4.62% 4.26% 3.96% -2.87% -
ROE 1.63% -0.44% 12.91% 10.51% 9.96% 9.38% -7.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.22 165.96 182.49 185.42 189.59 193.09 210.74 -17.35%
EPS 1.52 -0.40 11.49 9.46 9.07 8.54 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.89 0.90 0.91 0.91 0.75 15.37%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 157.96 165.70 182.20 185.12 189.29 192.78 210.40 -17.35%
EPS 1.51 -0.40 11.47 9.44 9.05 8.52 -5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9285 0.9085 0.8886 0.8985 0.9085 0.9085 0.7488 15.37%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.20 0.21 0.14 0.17 0.13 0.12 0.14 -
P/RPS 0.13 0.13 0.08 0.09 0.07 0.06 0.07 50.91%
P/EPS 13.19 -52.27 1.22 1.80 1.43 1.41 -2.48 -
EY 7.58 -1.91 82.10 55.64 69.73 71.15 -40.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.16 0.19 0.14 0.13 0.19 10.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 29/05/20 28/02/20 27/11/19 29/08/19 28/05/19 -
Price 0.26 0.235 0.215 0.22 0.135 0.12 0.12 -
P/RPS 0.16 0.14 0.12 0.12 0.07 0.06 0.06 91.95%
P/EPS 17.15 -58.49 1.87 2.33 1.49 1.41 -2.13 -
EY 5.83 -1.71 53.46 43.00 67.15 71.15 -47.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.24 0.24 0.15 0.13 0.16 45.07%

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