[MELEWAR] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.65%
YoY- 771.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 803,682 592,900 738,339 778,838 703,256 624,624 596,503 21.92%
PBT 82,492 41,776 72,059 73,866 59,986 38,956 -3,705 -
Tax -21,948 -9,608 -16,718 -17,096 -12,358 -5,280 -440 1245.45%
NP 60,544 32,168 55,341 56,770 47,628 33,676 -4,145 -
-
NP to SH 44,696 24,068 42,348 43,802 37,874 29,604 -1,444 -
-
Tax Rate 26.61% 23.00% 23.20% 23.14% 20.60% 13.55% - -
Total Cost 743,138 560,732 682,998 722,068 655,628 590,948 600,648 15.20%
-
Net Worth 391,765 377,388 370,200 348,635 345,041 334,258 327,070 12.74%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 8,015 10,686 - - - -
Div Payout % - - 18.93% 24.40% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 391,765 377,388 370,200 348,635 345,041 334,258 327,070 12.74%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.53% 5.43% 7.50% 7.29% 6.77% 5.39% -0.69% -
ROE 11.41% 6.38% 11.44% 12.56% 10.98% 8.86% -0.44% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 223.61 164.96 205.43 216.69 195.67 173.79 165.96 21.92%
EPS 12.44 6.68 11.78 12.19 10.54 8.24 -0.40 -
DPS 0.00 0.00 2.23 2.97 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.03 0.97 0.96 0.93 0.91 12.74%
Adjusted Per Share Value based on latest NOSH - 359,418
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 223.58 164.94 205.40 216.67 195.64 173.77 165.95 21.91%
EPS 12.43 6.70 11.78 12.19 10.54 8.24 -0.40 -
DPS 0.00 0.00 2.23 2.97 0.00 0.00 0.00 -
NAPS 1.0899 1.0499 1.0299 0.9699 0.9599 0.9299 0.9099 12.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.41 0.515 0.455 0.545 0.20 0.21 -
P/RPS 0.16 0.25 0.25 0.21 0.28 0.12 0.13 14.80%
P/EPS 2.81 6.12 4.37 3.73 5.17 2.43 -52.27 -
EY 35.53 16.33 22.88 26.78 19.34 41.18 -1.91 -
DY 0.00 0.00 4.33 6.53 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.50 0.47 0.57 0.22 0.23 24.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.38 0.385 0.575 0.61 0.565 0.26 0.235 -
P/RPS 0.17 0.23 0.28 0.28 0.29 0.15 0.14 13.77%
P/EPS 3.06 5.75 4.88 5.01 5.36 3.16 -58.49 -
EY 32.73 17.39 20.49 19.98 18.65 31.68 -1.71 -
DY 0.00 0.00 3.88 4.87 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.56 0.63 0.59 0.28 0.26 21.85%

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