[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 120.02%
YoY- 106.89%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 606,810 577,937 563,358 539,128 668,048 675,910 680,528 -7.36%
PBT 23,065 24,264 20,542 13,280 -35,967 -45,357 -58,456 -
Tax -8,206 -7,056 -6,956 -5,664 1,782 3,094 1,998 -
NP 14,859 17,208 13,586 7,616 -34,185 -42,262 -56,458 -
-
NP to SH 8,234 12,266 9,908 5,916 -29,549 -36,924 -50,232 -
-
Tax Rate 35.58% 29.08% 33.86% 42.65% - - - -
Total Cost 591,951 560,729 549,772 531,512 702,233 718,173 736,986 -13.60%
-
Net Worth 311,221 302,200 297,690 295,435 293,179 254,840 257,096 13.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 311,221 302,200 297,690 295,435 293,179 254,840 257,096 13.59%
NOSH 225,523 225,523 225,523 225,523 225,523 225,523 225,523 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.45% 2.98% 2.41% 1.41% -5.12% -6.25% -8.30% -
ROE 2.65% 4.06% 3.33% 2.00% -10.08% -14.49% -19.54% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 269.07 256.27 249.80 239.06 296.22 299.71 301.76 -7.36%
EPS 3.65 5.44 4.40 2.64 -13.10 -16.37 -22.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.32 1.31 1.30 1.13 1.14 13.59%
Adjusted Per Share Value based on latest NOSH - 225,523
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 168.56 160.54 156.49 149.76 185.57 187.75 189.04 -7.36%
EPS 2.29 3.41 2.75 1.64 -8.21 -10.26 -13.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8645 0.8394 0.8269 0.8207 0.8144 0.7079 0.7142 13.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.335 0.35 0.21 0.23 0.235 0.255 0.315 -
P/RPS 0.12 0.14 0.08 0.10 0.08 0.09 0.10 12.93%
P/EPS 9.18 6.43 4.78 8.77 -1.79 -1.56 -1.41 -
EY 10.90 15.54 20.92 11.41 -55.76 -64.21 -70.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.16 0.18 0.18 0.23 0.28 -9.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 24/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.375 0.345 0.22 0.21 0.26 0.30 0.285 -
P/RPS 0.14 0.13 0.09 0.09 0.09 0.10 0.09 34.28%
P/EPS 10.27 6.34 5.01 8.01 -1.98 -1.83 -1.28 -
EY 9.74 15.77 19.97 12.49 -50.39 -54.58 -78.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.17 0.16 0.20 0.27 0.25 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