[MELEWAR] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 40.06%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 652,212 85,404 451,342 454,961 349,055 300,776 269,205 17.74%
PBT 57,018 12,293 10,684 61,560 46,215 56,912 34,444 9.75%
Tax -10,590 -3,283 -8,668 -20,319 -13,382 -15,045 -6,920 8.17%
NP 46,428 9,010 2,016 41,241 32,833 41,867 27,524 10.13%
-
NP to SH 37,080 9,010 2,016 41,241 32,833 41,867 27,524 5.65%
-
Tax Rate 18.57% 26.71% 81.13% 33.01% 28.96% 26.44% 20.09% -
Total Cost 605,784 76,394 449,326 413,720 316,222 258,909 241,681 18.48%
-
Net Worth 506,865 481,772 338,687 344,476 349,354 649,729 597,591 -2.99%
Dividend
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - 7,905 7,904 -
Div Payout % - - - - - 18.88% 28.72% -
Equity
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 506,865 481,772 338,687 344,476 349,354 649,729 597,591 -2.99%
NOSH 225,273 169,043 161,280 160,221 158,078 158,108 79,046 21.33%
Ratio Analysis
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 7.12% 10.55% 0.45% 9.06% 9.41% 13.92% 10.22% -
ROE 7.32% 1.87% 0.60% 11.97% 9.40% 6.44% 4.61% -
Per Share
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 289.52 50.52 279.85 283.96 220.81 190.23 340.57 -2.95%
EPS 16.46 5.33 1.25 25.74 20.77 26.48 34.82 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 10.00 -
NAPS 2.25 2.85 2.10 2.15 2.21 4.1094 7.56 -20.04%
Adjusted Per Share Value based on latest NOSH - 160,244
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 181.44 23.76 125.56 126.57 97.11 83.68 74.89 17.74%
EPS 10.32 2.51 0.56 11.47 9.13 11.65 7.66 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 2.20 2.20 -
NAPS 1.4101 1.3403 0.9422 0.9583 0.9719 1.8075 1.6625 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 30/03/07 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.22 1.12 1.25 2.14 2.69 2.75 4.56 -
P/RPS 0.42 0.00 0.45 0.75 1.22 1.45 1.34 -19.28%
P/EPS 7.41 0.00 100.00 8.31 12.95 10.39 13.10 -9.98%
EY 13.49 0.00 1.00 12.03 7.72 9.63 7.64 11.06%
DY 0.00 0.00 0.00 0.00 0.00 1.82 2.19 -
P/NAPS 0.54 0.56 0.60 1.00 1.22 0.67 0.60 -1.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 30/05/07 31/05/06 23/12/05 16/12/04 18/12/03 04/12/02 05/12/01 -
Price 1.05 1.10 1.12 2.15 2.49 2.63 4.78 -
P/RPS 0.36 0.00 0.40 0.76 1.13 1.38 1.40 -22.17%
P/EPS 6.38 0.00 89.60 8.35 11.99 9.93 13.73 -13.19%
EY 15.68 0.00 1.12 11.97 8.34 10.07 7.28 15.21%
DY 0.00 0.00 0.00 0.00 0.00 1.90 2.09 -
P/NAPS 0.47 0.55 0.53 1.00 1.13 0.64 0.63 -5.26%

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