[MELEWAR] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -43.17%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 752,246 771,257 803,682 592,900 738,339 778,838 703,256 4.60%
PBT 64,335 77,958 82,492 41,776 72,059 73,866 59,986 4.79%
Tax -15,297 -22,389 -21,948 -9,608 -16,718 -17,096 -12,358 15.32%
NP 49,038 55,569 60,544 32,168 55,341 56,770 47,628 1.96%
-
NP to SH 35,721 40,837 44,696 24,068 42,348 43,802 37,874 -3.83%
-
Tax Rate 23.78% 28.72% 26.61% 23.00% 23.20% 23.14% 20.60% -
Total Cost 703,208 715,688 743,138 560,732 682,998 722,068 655,628 4.79%
-
Net Worth 409,736 402,548 391,765 377,388 370,200 348,635 345,041 12.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 8,015 10,686 - -
Div Payout % - - - - 18.93% 24.40% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 409,736 402,548 391,765 377,388 370,200 348,635 345,041 12.17%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.52% 7.21% 7.53% 5.43% 7.50% 7.29% 6.77% -
ROE 8.72% 10.14% 11.41% 6.38% 11.44% 12.56% 10.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 209.30 214.59 223.61 164.96 205.43 216.69 195.67 4.60%
EPS 9.94 11.36 12.44 6.68 11.78 12.19 10.54 -3.84%
DPS 0.00 0.00 0.00 0.00 2.23 2.97 0.00 -
NAPS 1.14 1.12 1.09 1.05 1.03 0.97 0.96 12.17%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 208.96 214.24 223.25 164.69 205.09 216.34 195.35 4.60%
EPS 9.92 11.34 12.42 6.69 11.76 12.17 10.52 -3.84%
DPS 0.00 0.00 0.00 0.00 2.23 2.97 0.00 -
NAPS 1.1382 1.1182 1.0882 1.0483 1.0283 0.9684 0.9584 12.18%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.295 0.375 0.35 0.41 0.515 0.455 0.545 -
P/RPS 0.14 0.17 0.16 0.25 0.25 0.21 0.28 -37.08%
P/EPS 2.97 3.30 2.81 6.12 4.37 3.73 5.17 -30.96%
EY 33.69 30.30 35.53 16.33 22.88 26.78 19.34 44.92%
DY 0.00 0.00 0.00 0.00 4.33 6.53 0.00 -
P/NAPS 0.26 0.33 0.32 0.39 0.50 0.47 0.57 -40.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.275 0.34 0.38 0.385 0.575 0.61 0.565 -
P/RPS 0.13 0.16 0.17 0.23 0.28 0.28 0.29 -41.51%
P/EPS 2.77 2.99 3.06 5.75 4.88 5.01 5.36 -35.67%
EY 36.14 33.42 32.73 17.39 20.49 19.98 18.65 55.62%
DY 0.00 0.00 0.00 0.00 3.88 4.87 0.00 -
P/NAPS 0.24 0.30 0.35 0.37 0.56 0.63 0.59 -45.19%

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