[MELEWAR] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ-0.0%
YoY- 22.43%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Revenue 499,005 484,080 115,578 244,483 244,483 277,280 277,280 65.44%
PBT 50,707 72,414 24,839 18,495 18,495 -1,160 -1,160 -
Tax -11,520 9,641 20,060 21,961 21,961 -2,031 -2,031 342.39%
NP 39,187 82,055 44,899 40,456 40,456 -3,191 -3,191 -
-
NP to SH 31,982 75,372 44,899 40,456 40,456 -3,191 -3,191 -
-
Tax Rate 22.72% -13.31% -80.76% -118.74% -118.74% - - -
Total Cost 459,818 402,025 70,679 204,027 204,027 280,471 280,471 52.74%
-
Net Worth 506,956 504,135 338,245 338,086 562,253 0 336,833 41.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Div - 4,875 4,875 4,875 4,875 - - -
Div Payout % - 6.47% 10.86% 12.05% 12.05% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Net Worth 506,956 504,135 338,245 338,086 562,253 0 336,833 41.94%
NOSH 169,550 169,172 169,122 169,043 162,500 160,397 160,397 4.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
NP Margin 7.85% 16.95% 38.85% 16.55% 16.55% -1.15% -1.15% -
ROE 6.31% 14.95% 13.27% 11.97% 7.20% 0.00% -0.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 294.31 286.15 68.34 144.63 150.45 172.87 172.87 57.75%
EPS 18.86 44.55 26.55 23.93 24.90 -1.99 -1.99 -
DPS 0.00 2.88 2.88 2.88 3.00 0.00 0.00 -
NAPS 2.99 2.98 2.00 2.00 3.46 0.00 2.10 35.35%
Adjusted Per Share Value based on latest NOSH - 169,043
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
RPS 138.82 134.67 32.15 68.01 68.01 77.14 77.14 65.43%
EPS 8.90 20.97 12.49 11.25 11.25 -0.89 -0.89 -
DPS 0.00 1.36 1.36 1.36 1.36 0.00 0.00 -
NAPS 1.4103 1.4025 0.941 0.9405 1.5642 0.00 0.9371 41.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 -
Price 1.09 1.07 1.13 1.12 0.98 0.99 1.25 -
P/RPS 0.37 0.37 1.65 0.77 0.65 0.57 0.72 -43.47%
P/EPS 5.78 2.40 4.26 4.68 3.94 -49.76 -62.83 -
EY 17.31 41.64 23.49 21.37 25.40 -2.01 -1.59 -
DY 0.00 2.69 2.55 2.57 3.06 0.00 0.00 -
P/NAPS 0.36 0.36 0.57 0.56 0.28 0.00 0.60 -35.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 CAGR
Date 27/02/07 29/11/06 - - - - - -
Price 1.09 1.18 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.37 0.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.78 2.65 0.00 0.00 0.00 0.00 0.00 -
EY 17.31 37.76 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.00 0.00 0.00 0.00 0.00 -

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