[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 24.14%
YoY- -311.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 638,640 543,044 599,545 631,089 732,586 883,688 703,345 -6.21%
PBT 130,200 91,336 -246,698 -340,662 -438,922 -539,888 56,478 74.24%
Tax -10,046 -3,116 73,991 80,581 112,186 162,440 -725 474.14%
NP 120,154 88,220 -172,707 -260,081 -326,736 -377,448 55,753 66.61%
-
NP to SH 111,300 92,792 -155,975 -236,850 -312,218 -382,364 44,854 82.98%
-
Tax Rate 7.72% 3.41% - - - - 1.28% -
Total Cost 518,486 454,824 772,252 891,170 1,059,322 1,261,136 647,592 -13.74%
-
Net Worth 509,598 477,937 455,661 430,897 449,055 516,769 615,952 -11.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,024 -
Div Payout % - - - - - - 20.12% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 509,598 477,937 455,661 430,897 449,055 516,769 615,952 -11.84%
NOSH 225,486 225,442 225,575 225,600 225,656 225,663 225,623 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.81% 16.25% -28.81% -41.21% -44.60% -42.71% 7.93% -
ROE 21.84% 19.42% -34.23% -54.97% -69.53% -73.99% 7.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 283.23 240.88 265.79 279.74 324.65 391.60 311.73 -6.17%
EPS 49.36 41.16 -69.14 -104.99 -138.36 -169.44 19.88 83.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.26 2.12 2.02 1.91 1.99 2.29 2.73 -11.80%
Adjusted Per Share Value based on latest NOSH - 225,445
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.40 150.85 166.54 175.30 203.50 245.47 195.37 -6.21%
EPS 30.92 25.78 -43.33 -65.79 -86.73 -106.21 12.46 82.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 1.4156 1.3276 1.2657 1.1969 1.2474 1.4355 1.711 -11.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.64 0.60 0.61 0.44 0.51 0.64 0.77 -
P/RPS 0.23 0.25 0.23 0.16 0.16 0.16 0.25 -5.39%
P/EPS 1.30 1.46 -0.88 -0.42 -0.37 -0.38 3.87 -51.58%
EY 77.13 68.60 -113.35 -238.61 -271.29 -264.75 25.82 107.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.19 -
P/NAPS 0.28 0.28 0.30 0.23 0.26 0.28 0.28 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 -
Price 0.65 0.60 0.62 0.62 0.50 0.57 0.70 -
P/RPS 0.23 0.25 0.23 0.22 0.15 0.15 0.22 2.99%
P/EPS 1.32 1.46 -0.90 -0.59 -0.36 -0.34 3.52 -47.90%
EY 75.94 68.60 -111.53 -169.33 -276.72 -297.26 28.40 92.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.29 0.28 0.31 0.32 0.25 0.25 0.26 7.53%

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