[MELEWAR] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ--%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 703,345 810,242 1,353,036 566,920 598,722 462,255 390,849 11.45%
PBT 56,478 189,169 227,436 35,523 72,664 80,553 77,534 -5.68%
Tax -725 -74,329 -43,740 11,392 -26,120 -16,113 -20,912 -46.24%
NP 55,753 114,840 183,696 46,915 46,544 64,440 56,622 -0.28%
-
NP to SH 44,854 104,423 155,832 46,915 46,544 64,440 56,622 -4.21%
-
Tax Rate 1.28% 39.29% 19.23% -32.07% 35.95% 20.00% 26.97% -
Total Cost 647,592 695,402 1,169,340 520,005 552,178 397,815 334,227 12.98%
-
Net Worth 615,952 576,623 504,212 562,264 351,093 358,878 630,790 -0.43%
Dividend
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 9,024 13,514 - 4,875 15,074 64,139 - -
Div Payout % 20.12% 12.94% - 10.39% 32.39% 99.53% - -
Equity
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 615,952 576,623 504,212 562,264 351,093 358,878 630,790 -0.43%
NOSH 225,623 225,243 169,198 162,504 161,051 158,096 158,092 6.78%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 7.93% 14.17% 13.58% 8.28% 7.77% 13.94% 14.49% -
ROE 7.28% 18.11% 30.91% 8.34% 13.26% 17.96% 8.98% -
Per Share
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 311.73 359.72 799.67 348.86 371.76 292.39 247.23 4.37%
EPS 19.88 46.36 92.10 28.87 28.90 40.76 35.82 -10.30%
DPS 4.00 6.00 0.00 3.00 9.36 40.57 0.00 -
NAPS 2.73 2.56 2.98 3.46 2.18 2.27 3.99 -6.76%
Adjusted Per Share Value based on latest NOSH - 162,500
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 195.67 225.41 376.41 157.72 166.56 128.60 108.73 11.45%
EPS 12.48 29.05 43.35 13.05 12.95 17.93 15.75 -4.20%
DPS 2.51 3.76 0.00 1.36 4.19 17.84 0.00 -
NAPS 1.7136 1.6042 1.4027 1.5642 0.9767 0.9984 1.7548 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/08 29/06/07 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.77 1.24 1.13 0.98 2.17 2.56 2.44 -
P/RPS 0.25 0.34 0.00 0.28 0.58 0.88 0.99 -22.43%
P/EPS 3.87 2.67 0.00 3.39 7.51 6.28 6.81 -9.90%
EY 25.82 37.39 0.00 29.46 13.32 15.92 14.68 10.98%
DY 5.19 4.84 0.00 3.06 4.31 15.85 0.00 -
P/NAPS 0.28 0.48 0.57 0.28 1.00 1.13 0.61 -13.39%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/08/08 28/08/07 30/08/06 29/03/06 24/03/05 26/03/04 28/03/03 -
Price 0.70 1.48 0.99 0.90 2.03 2.82 2.19 -
P/RPS 0.22 0.41 0.00 0.26 0.55 0.96 0.89 -22.74%
P/EPS 3.52 3.19 0.00 3.12 7.02 6.92 6.11 -9.68%
EY 28.40 31.32 0.00 32.08 14.24 14.45 16.35 10.73%
DY 5.71 4.05 0.00 3.33 4.61 14.39 0.00 -
P/NAPS 0.26 0.58 0.50 0.26 0.93 1.24 0.55 -12.91%

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