[MELEWAR] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
04-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 8.32%
YoY- 52.11%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 466,260 492,104 390,849 401,034 388,486 359,320 352,320 20.60%
PBT 68,264 72,268 77,534 75,882 69,726 58,132 42,823 36.57%
Tax -19,284 -20,116 -20,912 -20,060 -18,192 -16,128 11,113 -
NP 48,980 52,152 56,622 55,822 51,534 42,004 53,936 -6.24%
-
NP to SH 48,980 52,152 56,622 55,822 51,534 42,004 53,936 -6.24%
-
Tax Rate 28.25% 27.84% 26.97% 26.44% 26.09% 27.74% -25.95% -
Total Cost 417,280 439,952 334,227 345,212 336,952 317,316 298,384 25.13%
-
Net Worth 341,500 652,690 630,790 649,728 641,803 626,264 623,706 -33.14%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 631,143 1,261,762 - 10,540 - - 15,810 1075.97%
Div Payout % 1,288.57% 2,419.39% - 18.88% - - 29.31% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,500 652,690 630,790 649,728 641,803 626,264 623,706 -33.14%
NOSH 158,102 158,036 158,092 158,108 79,039 79,073 79,050 58.94%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 10.50% 10.60% 14.49% 13.92% 13.27% 11.69% 15.31% -
ROE 14.34% 7.99% 8.98% 8.59% 8.03% 6.71% 8.65% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 294.91 311.39 247.23 253.65 491.51 454.41 445.69 -24.12%
EPS 30.98 33.00 35.82 35.31 65.20 53.12 68.23 -41.01%
DPS 399.20 798.40 0.00 6.67 0.00 0.00 20.00 639.86%
NAPS 2.16 4.13 3.99 4.1094 8.12 7.92 7.89 -57.93%
Adjusted Per Share Value based on latest NOSH - 158,153
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 129.52 136.70 108.57 111.40 107.91 99.81 97.87 20.60%
EPS 13.61 14.49 15.73 15.51 14.32 11.67 14.98 -6.21%
DPS 175.32 350.49 0.00 2.93 0.00 0.00 4.39 1076.28%
NAPS 0.9486 1.813 1.7522 1.8048 1.7828 1.7396 1.7325 -33.14%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.00 2.31 2.44 2.75 6.10 6.30 5.15 -
P/RPS 0.68 0.74 0.99 1.08 1.24 1.39 1.16 -30.02%
P/EPS 6.46 7.00 6.81 7.79 9.36 11.86 7.55 -9.89%
EY 15.49 14.29 14.68 12.84 10.69 8.43 13.25 11.00%
DY 199.60 345.63 0.00 2.42 0.00 0.00 3.88 1293.22%
P/NAPS 0.93 0.56 0.61 0.67 0.75 0.80 0.65 27.05%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 -
Price 2.40 3.20 2.19 2.63 2.92 6.15 6.80 -
P/RPS 0.81 1.03 0.89 1.04 0.59 1.35 1.53 -34.63%
P/EPS 7.75 9.70 6.11 7.45 4.48 11.58 9.97 -15.49%
EY 12.91 10.31 16.35 13.42 22.33 8.64 10.03 18.38%
DY 166.33 249.50 0.00 2.53 0.00 0.00 2.94 1384.65%
P/NAPS 1.11 0.77 0.55 0.64 0.36 0.78 0.86 18.60%

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