[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 34.15%
YoY- -447.74%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 676,572 638,640 543,044 599,545 631,089 732,586 883,688 -16.32%
PBT 150,452 130,200 91,336 -246,698 -340,662 -438,922 -539,888 -
Tax -10,884 -10,046 -3,116 73,991 80,581 112,186 162,440 -
NP 139,568 120,154 88,220 -172,707 -260,081 -326,736 -377,448 -
-
NP to SH 126,020 111,300 92,792 -155,975 -236,850 -312,218 -382,364 -
-
Tax Rate 7.23% 7.72% 3.41% - - - - -
Total Cost 537,004 518,486 454,824 772,252 891,170 1,059,322 1,261,136 -43.43%
-
Net Worth 545,755 509,598 477,937 455,661 430,897 449,055 516,769 3.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 545,755 509,598 477,937 455,661 430,897 449,055 516,769 3.70%
NOSH 225,518 225,486 225,442 225,575 225,600 225,656 225,663 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.63% 18.81% 16.25% -28.81% -41.21% -44.60% -42.71% -
ROE 23.09% 21.84% 19.42% -34.23% -54.97% -69.53% -73.99% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 300.01 283.23 240.88 265.79 279.74 324.65 391.60 -16.28%
EPS 55.88 49.36 41.16 -69.14 -104.99 -138.36 -169.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.26 2.12 2.02 1.91 1.99 2.29 3.75%
Adjusted Per Share Value based on latest NOSH - 225,549
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 188.22 177.67 151.07 166.79 175.57 203.80 245.84 -16.32%
EPS 35.06 30.96 25.81 -43.39 -65.89 -86.86 -106.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5183 1.4177 1.3296 1.2676 1.1987 1.2493 1.4376 3.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.64 0.60 0.61 0.44 0.51 0.64 -
P/RPS 0.23 0.23 0.25 0.23 0.16 0.16 0.16 27.39%
P/EPS 1.23 1.30 1.46 -0.88 -0.42 -0.37 -0.38 -
EY 80.99 77.13 68.60 -113.35 -238.61 -271.29 -264.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.28 0.30 0.23 0.26 0.28 2.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 -
Price 0.64 0.65 0.60 0.62 0.62 0.50 0.57 -
P/RPS 0.21 0.23 0.25 0.23 0.22 0.15 0.15 25.17%
P/EPS 1.15 1.32 1.46 -0.90 -0.59 -0.36 -0.34 -
EY 87.31 75.94 68.60 -111.53 -169.33 -276.72 -297.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.28 0.31 0.32 0.25 0.25 2.65%

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