[MELEWAR] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 27.94%
YoY- 971.47%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 592,900 738,339 778,838 703,256 624,624 596,503 671,757 -7.98%
PBT 41,776 72,059 73,866 59,986 38,956 -3,705 -6,530 -
Tax -9,608 -16,718 -17,096 -12,358 -5,280 -440 -2,100 175.34%
NP 32,168 55,341 56,770 47,628 33,676 -4,145 -8,630 -
-
NP to SH 24,068 42,348 43,802 37,874 29,604 -1,444 -6,521 -
-
Tax Rate 23.00% 23.20% 23.14% 20.60% 13.55% - - -
Total Cost 560,732 682,998 722,068 655,628 590,948 600,648 680,387 -12.08%
-
Net Worth 377,388 370,200 348,635 345,041 334,258 327,070 319,882 11.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 8,015 10,686 - - - - -
Div Payout % - 18.93% 24.40% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 377,388 370,200 348,635 345,041 334,258 327,070 319,882 11.64%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.43% 7.50% 7.29% 6.77% 5.39% -0.69% -1.28% -
ROE 6.38% 11.44% 12.56% 10.98% 8.86% -0.44% -2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 164.96 205.43 216.69 195.67 173.79 165.96 186.90 -7.98%
EPS 6.68 11.78 12.19 10.54 8.24 -0.40 -1.81 -
DPS 0.00 2.23 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 0.97 0.96 0.93 0.91 0.89 11.64%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 164.69 205.09 216.34 195.35 173.51 165.70 186.60 -7.98%
EPS 6.69 11.76 12.17 10.52 8.22 -0.40 -1.81 -
DPS 0.00 2.23 2.97 0.00 0.00 0.00 0.00 -
NAPS 1.0483 1.0283 0.9684 0.9584 0.9285 0.9085 0.8886 11.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.41 0.515 0.455 0.545 0.20 0.21 0.14 -
P/RPS 0.25 0.25 0.21 0.28 0.12 0.13 0.07 133.46%
P/EPS 6.12 4.37 3.73 5.17 2.43 -52.27 -7.72 -
EY 16.33 22.88 26.78 19.34 41.18 -1.91 -12.96 -
DY 0.00 4.33 6.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.47 0.57 0.22 0.23 0.16 81.02%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 29/05/20 -
Price 0.385 0.575 0.61 0.565 0.26 0.235 0.215 -
P/RPS 0.23 0.28 0.28 0.29 0.15 0.14 0.12 54.23%
P/EPS 5.75 4.88 5.01 5.36 3.16 -58.49 -11.85 -
EY 17.39 20.49 19.98 18.65 31.68 -1.71 -8.44 -
DY 0.00 3.88 4.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 0.63 0.59 0.28 0.26 0.24 33.41%

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