[MELEWAR] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -447.74%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 904,624 754,838 707,147 599,545 703,345 810,242 566,920 8.09%
PBT -150,040 4,910 91,622 -246,698 56,478 189,169 35,523 -
Tax 4,830 -1,644 -12,606 73,991 -725 -74,329 11,392 -13.31%
NP -145,210 3,266 79,016 -172,707 55,753 114,840 46,915 -
-
NP to SH -135,865 5,925 67,629 -155,975 44,854 104,423 46,915 -
-
Tax Rate - 33.48% 13.76% - 1.28% 39.29% -32.07% -
Total Cost 1,049,834 751,572 628,131 772,252 647,592 695,402 520,005 12.41%
-
Net Worth 446,535 541,260 520,916 455,661 615,952 576,623 562,264 -3.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 4,510 - 9,024 13,514 4,875 -
Div Payout % - - 6.67% - 20.12% 12.94% 10.39% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 446,535 541,260 520,916 455,661 615,952 576,623 562,264 -3.76%
NOSH 225,523 225,525 225,505 225,575 225,623 225,243 162,504 5.60%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -16.05% 0.43% 11.17% -28.81% 7.93% 14.17% 8.28% -
ROE -30.43% 1.09% 12.98% -34.23% 7.28% 18.11% 8.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 401.12 334.70 313.58 265.79 311.73 359.72 348.86 2.35%
EPS -60.24 2.63 29.99 -69.14 19.88 46.36 28.87 -
DPS 0.00 0.00 2.00 0.00 4.00 6.00 3.00 -
NAPS 1.98 2.40 2.31 2.02 2.73 2.56 3.46 -8.87%
Adjusted Per Share Value based on latest NOSH - 225,549
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 251.28 209.68 196.43 166.54 195.37 225.07 157.48 8.09%
EPS -37.74 1.65 18.79 -43.33 12.46 29.01 13.03 -
DPS 0.00 0.00 1.25 0.00 2.51 3.75 1.35 -
NAPS 1.2404 1.5035 1.447 1.2657 1.711 1.6017 1.5618 -3.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.33 0.77 0.67 0.61 0.77 1.24 1.13 -
P/RPS 0.08 0.23 0.21 0.23 0.25 0.34 0.00 -
P/EPS -0.55 29.31 2.23 -0.88 3.87 2.67 0.00 -
EY -182.56 3.41 44.76 -113.35 25.82 37.39 0.00 -
DY 0.00 0.00 2.99 0.00 5.19 4.84 0.00 -
P/NAPS 0.17 0.32 0.29 0.30 0.28 0.48 0.41 -13.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 26/08/10 28/08/09 26/08/08 28/08/07 29/03/06 -
Price 0.30 0.68 0.77 0.62 0.70 1.48 0.90 -
P/RPS 0.07 0.20 0.25 0.23 0.22 0.41 0.00 -
P/EPS -0.50 25.88 2.57 -0.90 3.52 3.19 0.00 -
EY -200.81 3.86 38.95 -111.53 28.40 31.32 0.00 -
DY 0.00 0.00 2.60 0.00 5.71 4.05 0.00 -
P/NAPS 0.15 0.28 0.33 0.31 0.26 0.58 0.32 -11.85%

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