[MELEWAR] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -10.62%
YoY- -21.58%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,024,848 601,789 606,614 465,406 401,034 358,940 400,505 18.94%
PBT 147,516 14,245 82,080 61,620 75,882 45,925 82,202 11.40%
Tax -39,396 -11,557 -27,092 -17,842 -20,060 -9,226 -12,616 23.39%
NP 108,120 2,688 54,988 43,777 55,822 36,698 69,586 8.47%
-
NP to SH 108,120 2,688 54,988 43,777 55,822 36,698 69,586 8.47%
-
Tax Rate 26.71% 81.13% 33.01% 28.95% 26.44% 20.09% 15.35% -
Total Cost 916,728 599,101 551,626 421,629 345,212 322,241 330,918 20.69%
-
Net Worth 481,772 338,687 344,476 349,354 649,728 597,591 577,868 -3.30%
Dividend
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - 10,540 10,539 - -
Div Payout % - - - - 18.88% 28.72% - -
Equity
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 481,772 338,687 344,476 349,354 649,728 597,591 577,868 -3.30%
NOSH 169,043 161,280 160,221 158,078 158,108 79,046 79,051 15.06%
Ratio Analysis
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.55% 0.45% 9.06% 9.41% 13.92% 10.22% 17.37% -
ROE 22.44% 0.79% 15.96% 12.53% 8.59% 6.14% 12.04% -
Per Share
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 606.26 373.13 378.61 294.41 253.65 454.09 506.64 3.36%
EPS 63.96 1.67 34.32 27.69 35.31 46.43 88.03 -5.72%
DPS 0.00 0.00 0.00 0.00 6.67 13.33 0.00 -
NAPS 2.85 2.10 2.15 2.21 4.1094 7.56 7.31 -15.96%
Adjusted Per Share Value based on latest NOSH - 158,011
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 285.11 167.42 168.76 129.48 111.57 99.86 111.42 18.94%
EPS 30.08 0.75 15.30 12.18 15.53 10.21 19.36 8.47%
DPS 0.00 0.00 0.00 0.00 2.93 2.93 0.00 -
NAPS 1.3403 0.9422 0.9583 0.9719 1.8075 1.6625 1.6076 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.12 1.25 2.14 2.69 2.75 4.56 5.45 -
P/RPS 0.00 0.34 0.57 0.91 1.08 1.00 1.08 -
P/EPS 0.00 75.00 6.24 9.71 7.79 9.82 6.19 -
EY 0.00 1.33 16.04 10.29 12.84 10.18 16.15 -
DY 0.00 0.00 0.00 0.00 2.42 2.92 0.00 -
P/NAPS 0.56 0.60 1.00 1.22 0.67 0.60 0.75 -5.25%
Price Multiplier on Announcement Date
31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/05/06 23/12/05 16/12/04 18/12/03 04/12/02 05/12/01 15/11/00 -
Price 1.10 1.12 2.15 2.49 2.63 4.78 5.50 -
P/RPS 0.00 0.30 0.57 0.85 1.04 1.05 1.09 -
P/EPS 0.00 67.20 6.26 8.99 7.45 10.30 6.25 -
EY 0.00 1.49 15.96 11.12 13.42 9.71 16.00 -
DY 0.00 0.00 0.00 0.00 2.53 2.79 0.00 -
P/NAPS 0.55 0.53 1.00 1.13 0.64 0.63 0.75 -5.56%

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