[MELEWAR] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -3.32%
YoY- 3032.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 771,257 803,682 592,900 738,339 778,838 703,256 624,624 15.10%
PBT 77,958 82,492 41,776 72,059 73,866 59,986 38,956 58.86%
Tax -22,389 -21,948 -9,608 -16,718 -17,096 -12,358 -5,280 162.21%
NP 55,569 60,544 32,168 55,341 56,770 47,628 33,676 39.68%
-
NP to SH 40,837 44,696 24,068 42,348 43,802 37,874 29,604 23.94%
-
Tax Rate 28.72% 26.61% 23.00% 23.20% 23.14% 20.60% 13.55% -
Total Cost 715,688 743,138 560,732 682,998 722,068 655,628 590,948 13.63%
-
Net Worth 402,548 391,765 377,388 370,200 348,635 345,041 334,258 13.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 8,015 10,686 - - -
Div Payout % - - - 18.93% 24.40% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 402,548 391,765 377,388 370,200 348,635 345,041 334,258 13.20%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.21% 7.53% 5.43% 7.50% 7.29% 6.77% 5.39% -
ROE 10.14% 11.41% 6.38% 11.44% 12.56% 10.98% 8.86% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 214.59 223.61 164.96 205.43 216.69 195.67 173.79 15.10%
EPS 11.36 12.44 6.68 11.78 12.19 10.54 8.24 23.89%
DPS 0.00 0.00 0.00 2.23 2.97 0.00 0.00 -
NAPS 1.12 1.09 1.05 1.03 0.97 0.96 0.93 13.20%
Adjusted Per Share Value based on latest NOSH - 359,418
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 214.24 223.25 164.69 205.09 216.34 195.35 173.51 15.10%
EPS 11.34 12.42 6.69 11.76 12.17 10.52 8.22 23.94%
DPS 0.00 0.00 0.00 2.23 2.97 0.00 0.00 -
NAPS 1.1182 1.0882 1.0483 1.0283 0.9684 0.9584 0.9285 13.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.375 0.35 0.41 0.515 0.455 0.545 0.20 -
P/RPS 0.17 0.16 0.25 0.25 0.21 0.28 0.12 26.16%
P/EPS 3.30 2.81 6.12 4.37 3.73 5.17 2.43 22.65%
EY 30.30 35.53 16.33 22.88 26.78 19.34 41.18 -18.51%
DY 0.00 0.00 0.00 4.33 6.53 0.00 0.00 -
P/NAPS 0.33 0.32 0.39 0.50 0.47 0.57 0.22 31.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 -
Price 0.34 0.38 0.385 0.575 0.61 0.565 0.26 -
P/RPS 0.16 0.17 0.23 0.28 0.28 0.29 0.15 4.40%
P/EPS 2.99 3.06 5.75 4.88 5.01 5.36 3.16 -3.62%
EY 33.42 32.73 17.39 20.49 19.98 18.65 31.68 3.63%
DY 0.00 0.00 0.00 3.88 4.87 0.00 0.00 -
P/NAPS 0.30 0.35 0.37 0.56 0.63 0.59 0.28 4.71%

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