[MELEWAR] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 7.5%
YoY- -47.26%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 388,486 359,320 352,320 358,940 360,210 358,404 378,328 1.78%
PBT 69,726 58,132 42,823 45,925 42,880 37,644 67,913 1.77%
Tax -18,192 -16,128 11,113 -9,226 -8,742 -8,812 -8,411 67.48%
NP 51,534 42,004 53,936 36,698 34,138 28,832 59,502 -9.16%
-
NP to SH 51,534 42,004 53,936 36,698 34,138 28,832 59,502 -9.16%
-
Tax Rate 26.09% 27.74% -25.95% 20.09% 20.39% 23.41% 12.38% -
Total Cost 336,952 317,316 298,384 322,241 326,072 329,572 318,826 3.76%
-
Net Worth 641,803 626,264 623,706 597,591 586,623 576,956 569,885 8.26%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 15,810 10,539 - - - -
Div Payout % - - 29.31% 28.72% - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 641,803 626,264 623,706 597,591 586,623 576,956 569,885 8.26%
NOSH 79,039 79,073 79,050 79,046 79,059 79,035 79,040 -0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 13.27% 11.69% 15.31% 10.22% 9.48% 8.04% 15.73% -
ROE 8.03% 6.71% 8.65% 6.14% 5.82% 5.00% 10.44% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 491.51 454.41 445.69 454.09 455.62 453.47 478.65 1.78%
EPS 65.20 53.12 68.23 46.43 43.18 36.48 75.28 -9.16%
DPS 0.00 0.00 20.00 13.33 0.00 0.00 0.00 -
NAPS 8.12 7.92 7.89 7.56 7.42 7.30 7.21 8.27%
Adjusted Per Share Value based on latest NOSH - 79,024
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 108.08 99.96 98.01 99.86 100.21 99.71 105.25 1.78%
EPS 14.34 11.69 15.00 10.21 9.50 8.02 16.55 -9.13%
DPS 0.00 0.00 4.40 2.93 0.00 0.00 0.00 -
NAPS 1.7855 1.7423 1.7351 1.6625 1.632 1.6051 1.5854 8.27%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 6.10 6.30 5.15 4.56 4.56 4.14 5.10 -
P/RPS 1.24 1.39 1.16 1.00 1.00 0.91 1.07 10.35%
P/EPS 9.36 11.86 7.55 9.82 10.56 11.35 6.77 24.17%
EY 10.69 8.43 13.25 10.18 9.47 8.81 14.76 -19.39%
DY 0.00 0.00 3.88 2.92 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.65 0.60 0.61 0.57 0.71 3.73%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 23/07/01 28/03/01 -
Price 2.92 6.15 6.80 4.78 4.68 4.50 4.38 -
P/RPS 0.59 1.35 1.53 1.05 1.03 0.99 0.92 -25.69%
P/EPS 4.48 11.58 9.97 10.30 10.84 12.34 5.82 -16.04%
EY 22.33 8.64 10.03 9.71 9.23 8.11 17.19 19.11%
DY 0.00 0.00 2.94 2.79 0.00 0.00 0.00 -
P/NAPS 0.36 0.78 0.86 0.63 0.63 0.62 0.61 -29.70%

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