[MELEWAR] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 22.69%
YoY- 50.96%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 492,104 390,849 401,034 388,486 359,320 352,320 358,940 23.48%
PBT 72,268 77,534 75,882 69,726 58,132 42,823 45,925 35.40%
Tax -20,116 -20,912 -20,060 -18,192 -16,128 11,113 -9,226 68.38%
NP 52,152 56,622 55,822 51,534 42,004 53,936 36,698 26.48%
-
NP to SH 52,152 56,622 55,822 51,534 42,004 53,936 36,698 26.48%
-
Tax Rate 27.84% 26.97% 26.44% 26.09% 27.74% -25.95% 20.09% -
Total Cost 439,952 334,227 345,212 336,952 317,316 298,384 322,241 23.13%
-
Net Worth 652,690 630,790 649,728 641,803 626,264 623,706 597,591 6.07%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,261,762 - 10,540 - - 15,810 10,539 2350.51%
Div Payout % 2,419.39% - 18.88% - - 29.31% 28.72% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 652,690 630,790 649,728 641,803 626,264 623,706 597,591 6.07%
NOSH 158,036 158,092 158,108 79,039 79,073 79,050 79,046 58.90%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.60% 14.49% 13.92% 13.27% 11.69% 15.31% 10.22% -
ROE 7.99% 8.98% 8.59% 8.03% 6.71% 8.65% 6.14% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 311.39 247.23 253.65 491.51 454.41 445.69 454.09 -22.29%
EPS 33.00 35.82 35.31 65.20 53.12 68.23 46.43 -20.40%
DPS 798.40 0.00 6.67 0.00 0.00 20.00 13.33 1442.34%
NAPS 4.13 3.99 4.1094 8.12 7.92 7.89 7.56 -33.24%
Adjusted Per Share Value based on latest NOSH - 79,057
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 136.70 108.57 111.40 107.91 99.81 97.87 99.71 23.48%
EPS 14.49 15.73 15.51 14.32 11.67 14.98 10.19 26.53%
DPS 350.49 0.00 2.93 0.00 0.00 4.39 2.93 2349.12%
NAPS 1.813 1.7522 1.8048 1.7828 1.7396 1.7325 1.66 6.07%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.31 2.44 2.75 6.10 6.30 5.15 4.56 -
P/RPS 0.74 0.99 1.08 1.24 1.39 1.16 1.00 -18.23%
P/EPS 7.00 6.81 7.79 9.36 11.86 7.55 9.82 -20.25%
EY 14.29 14.68 12.84 10.69 8.43 13.25 10.18 25.44%
DY 345.63 0.00 2.42 0.00 0.00 3.88 2.92 2331.92%
P/NAPS 0.56 0.61 0.67 0.75 0.80 0.65 0.60 -4.50%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 -
Price 3.20 2.19 2.63 2.92 6.15 6.80 4.78 -
P/RPS 1.03 0.89 1.04 0.59 1.35 1.53 1.05 -1.27%
P/EPS 9.70 6.11 7.45 4.48 11.58 9.97 10.30 -3.93%
EY 10.31 16.35 13.42 22.33 8.64 10.03 9.71 4.08%
DY 249.50 0.00 2.53 0.00 0.00 2.94 2.79 1916.28%
P/NAPS 0.77 0.55 0.64 0.36 0.78 0.86 0.63 14.35%

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