[MELEWAR] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -1671.26%
YoY- -389.04%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 652,474 783,252 980,982 886,782 690,880 552,572 777,615 -2.88%
PBT -64,381 -44,191 -120,240 -46,736 29,625 37,863 -171,210 -15.03%
Tax 170,505 -200,374 1,926 1,145 -9,180 12,874 52,570 21.65%
NP 106,124 -244,565 -118,314 -45,591 20,445 50,737 -118,640 -
-
NP to SH 115,603 -243,503 -120,484 -40,243 13,923 55,783 -119,474 -
-
Tax Rate - - - - 30.99% -34.00% - -
Total Cost 546,350 1,027,817 1,099,296 932,373 670,435 501,835 896,255 -7.91%
-
Net Worth 255,866 139,824 374,283 500,661 520,830 509,670 449,041 -8.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - 4,511 - 9,027 -
Div Payout % - - - - 32.40% - 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 255,866 139,824 374,283 500,661 520,830 509,670 449,041 -8.94%
NOSH 225,523 225,523 225,523 225,523 225,467 225,517 225,648 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 16.26% -31.22% -12.06% -5.14% 2.96% 9.18% -15.26% -
ROE 45.18% -174.15% -32.19% -8.04% 2.67% 10.94% -26.61% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 290.71 347.30 435.08 393.21 306.42 245.02 344.61 -2.79%
EPS 51.51 -107.97 -53.44 -17.84 6.18 24.74 -52.95 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 4.00 -
NAPS 1.14 0.62 1.66 2.22 2.31 2.26 1.99 -8.86%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 181.52 217.90 272.91 246.70 192.20 153.72 216.33 -2.88%
EPS 32.16 -67.74 -33.52 -11.20 3.87 15.52 -33.24 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 2.51 -
NAPS 0.7118 0.389 1.0413 1.3928 1.4489 1.4179 1.2492 -8.94%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.315 0.21 0.27 0.49 0.82 0.64 0.51 -
P/RPS 0.11 0.06 0.06 0.12 0.27 0.26 0.15 -5.03%
P/EPS 0.61 -0.19 -0.51 -2.75 13.28 2.59 -0.96 -
EY 163.51 -514.16 -197.91 -36.42 7.53 38.65 -103.82 -
DY 0.00 0.00 0.00 0.00 2.44 0.00 7.84 -
P/NAPS 0.28 0.34 0.16 0.22 0.35 0.28 0.26 1.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 0.285 0.22 0.255 0.44 0.75 0.65 0.50 -
P/RPS 0.10 0.06 0.06 0.11 0.24 0.27 0.15 -6.53%
P/EPS 0.55 -0.20 -0.48 -2.47 12.15 2.63 -0.94 -
EY 180.72 -490.78 -209.55 -40.56 8.23 38.05 -105.89 -
DY 0.00 0.00 0.00 0.00 2.67 0.00 8.00 -
P/NAPS 0.25 0.35 0.15 0.20 0.32 0.29 0.25 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