[MELEWAR] YoY TTM Result on 31-Jan-2001 [#4]

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	462,254	390,849	352,321	378,328	366,594	5.96%
YoY %	18.27%	10.94%	-6.87%	3.20%	-	-
Horiz. %	126.09%	106.62%	96.11%	103.20%	100.00%	-
PBT	80,553	77,534	42,823	67,912	72,296	2.73%
YoY %	3.89%	81.06%	-36.94%	-6.06%	-	-
Horiz. %	111.42%	107.25%	59.23%	93.94%	100.00%	-
Tax	-16,113	-20,912	11,113	-8,411	-10,723	10.70%
YoY %	22.95%	-288.18%	232.12%	21.56%	-	-
Horiz. %	150.27%	195.02%	-103.64%	78.44%	100.00%	-
NP	64,440	56,622	53,936	59,501	61,573	1.14%
YoY %	13.81%	4.98%	-9.35%	-3.37%	-	-
Horiz. %	104.66%	91.96%	87.60%	96.63%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	64,440	56,622	53,936	59,501	61,573	1.14%
YoY %	13.81%	4.98%	-9.35%	-3.37%	-	-
Horiz. %	104.66%	91.96%	87.60%	96.63%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	20.00%	26.97%	-25.95%	12.39%	14.83%	-
YoY %	-25.84%	203.93%	-309.44%	-16.45%	-	-
Horiz. %	134.86%	181.86%	-174.98%	83.55%	100.00%	-
Total Cost	397,814	334,227	298,385	318,827	305,021	6.86%
YoY %	19.03%	12.01%	-6.41%	4.53%	-	-
Horiz. %	130.42%	109.58%	97.82%	104.53%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	358,918	647,998	553,379	569,940	437,033	-4.80%
YoY %	-44.61%	17.10%	-2.91%	30.41%	-	-
Horiz. %	82.13%	148.27%	126.62%	130.41%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	346,905	-	15,807	-	-	-
YoY %	0.00%	-	0.00%	-	-	-
Horiz. %	2,194.63%	-	100.00%	-	-	-
Div Payout %	538.34%	-	29.31%	-	-	-
YoY %	0.00%	-	0.00%	-	-	-
Horiz. %	1,836.71%	-	100.00%	-	-	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	358,918	647,998	553,379	569,940	437,033	-4.80%
YoY %	-44.61%	17.10%	-2.91%	30.41%	-	-
Horiz. %	82.13%	148.27%	126.62%	130.41%	100.00%	-
NOSH	158,114	158,048	79,054	79,048	79,029	18.91%
YoY %	0.04%	99.92%	0.01%	0.02%	-	-
Horiz. %	200.07%	199.99%	100.03%	100.02%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	13.94%	14.49%	15.31%	15.73%	16.80%	-
YoY %	-3.80%	-5.36%	-2.67%	-6.37%	-	-
Horiz. %	82.98%	86.25%	91.13%	93.63%	100.00%	-
ROE	17.95%	8.74%	9.75%	10.44%	14.09%	-
YoY %	105.38%	-10.36%	-6.61%	-25.90%	-	-
Horiz. %	127.40%	62.03%	69.20%	74.10%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	292.35	247.30	445.67	478.60	463.87	-10.89%
YoY %	18.22%	-44.51%	-6.88%	3.18%	-	-
Horiz. %	63.02%	53.31%	96.08%	103.18%	100.00%	-
EPS	40.76	35.83	68.23	75.27	77.91	-14.94%
YoY %	13.76%	-47.49%	-9.35%	-3.39%	-	-
Horiz. %	52.32%	45.99%	87.58%	96.61%	100.00%	-
DPS	219.50	0.00	20.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,097.50%	0.00%	100.00%	-	-	-
NAPS	2.27	4.10	7.00	7.21	5.53	-19.94%
YoY %	-44.63%	-41.43%	-2.91%	30.38%	-	-
Horiz. %	41.05%	74.14%	126.58%	130.38%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 79,048
RPS	128.60	108.73	98.02	105.25	101.99	5.96%
YoY %	18.27%	10.93%	-6.87%	3.20%	-	-
Horiz. %	126.09%	106.61%	96.11%	103.20%	100.00%	-
EPS	17.93	15.75	15.00	16.55	17.13	1.14%
YoY %	13.84%	5.00%	-9.37%	-3.39%	-	-
Horiz. %	104.67%	91.94%	87.57%	96.61%	100.00%	-
DPS	96.51	0.00	4.40	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,193.41%	0.00%	100.00%	-	-	-
NAPS	0.9985	1.8027	1.5395	1.5856	1.2158	-4.80%
YoY %	-44.61%	17.10%	-2.91%	30.42%	-	-
Horiz. %	82.13%	148.27%	126.62%	130.42%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	2.56	2.44	5.15	5.10	5.65	-
P/RPS	0.88	0.99	1.16	1.07	1.22	-7.83%
YoY %	-11.11%	-14.66%	8.41%	-12.30%	-	-
Horiz. %	72.13%	81.15%	95.08%	87.70%	100.00%	-
P/EPS	6.28	6.81	7.55	6.78	7.25	-3.52%
YoY %	-7.78%	-9.80%	11.36%	-6.48%	-	-
Horiz. %	86.62%	93.93%	104.14%	93.52%	100.00%	-
EY	15.92	14.68	13.25	14.76	13.79	3.65%
YoY %	8.45%	10.79%	-10.23%	7.03%	-	-
Horiz. %	115.45%	106.45%	96.08%	107.03%	100.00%	-
DY	85.74	0.00	3.88	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,209.79%	0.00%	100.00%	-	-	-
P/NAPS	1.13	0.60	0.74	0.71	1.02	2.59%
YoY %	88.33%	-18.92%	4.23%	-30.39%	-	-
Horiz. %	110.78%	58.82%	72.55%	69.61%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	26/03/04	28/03/03	28/03/02	28/03/01	-	-
Price	2.82	2.19	6.80	4.38	0.00	-
P/RPS	0.96	0.89	1.53	0.92	0.00	-
YoY %	7.87%	-41.83%	66.30%	0.00%	-	-
Horiz. %	104.35%	96.74%	166.30%	100.00%	-	-
P/EPS	6.92	6.11	9.97	5.82	0.00	-
YoY %	13.26%	-38.72%	71.31%	0.00%	-	-
Horiz. %	118.90%	104.98%	171.31%	100.00%	-	-
EY	14.45	16.36	10.03	17.19	0.00	-
YoY %	-11.67%	63.11%	-41.65%	0.00%	-	-
Horiz. %	84.06%	95.17%	58.35%	100.00%	-	-
DY	77.84	0.00	2.94	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2,647.62%	0.00%	100.00%	-	-	-
P/NAPS	1.24	0.53	0.97	0.61	0.00	-
YoY %	133.96%	-45.36%	59.02%	0.00%	-	-
Horiz. %	203.28%	86.89%	159.02%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos