[MELEWAR] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -6.63%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 696,248 0 598,722 606,614 546,092 557,228 462,255 38.89%
PBT 47,372 0 72,664 82,080 80,606 75,572 80,553 -34.68%
Tax -26,544 0 -26,120 -27,092 -21,714 -21,576 -16,113 49.24%
NP 20,828 0 46,544 54,988 58,892 53,996 64,440 -59.58%
-
NP to SH 20,828 0 46,544 54,988 58,892 53,996 64,440 -59.58%
-
Tax Rate 56.03% - 35.95% 33.01% 26.94% 28.55% 20.00% -
Total Cost 675,420 0 552,178 551,626 487,200 503,232 397,815 52.90%
-
Net Worth 356,775 0 351,093 344,476 334,468 374,529 358,878 -0.47%
Dividend
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 15,074 - - - 64,139 -
Div Payout % - - 32.39% - - - 99.53% -
Equity
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 356,775 0 351,093 344,476 334,468 374,529 358,878 -0.47%
NOSH 160,709 161,051 161,051 160,221 160,032 159,374 158,096 1.32%
Ratio Analysis
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.99% 0.00% 7.77% 9.06% 10.78% 9.69% 13.94% -
ROE 5.84% 0.00% 13.26% 15.96% 17.61% 14.42% 17.96% -
Per Share
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 433.23 0.00 371.76 378.61 341.24 349.63 292.39 37.08%
EPS 12.96 0.00 28.90 34.32 36.80 33.88 40.76 -60.11%
DPS 0.00 0.00 9.36 0.00 0.00 0.00 40.57 -
NAPS 2.22 0.00 2.18 2.15 2.09 2.35 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 160,244
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 193.69 0.00 166.56 168.76 151.92 155.02 128.60 38.89%
EPS 5.79 0.00 12.95 15.30 16.38 15.02 17.93 -59.61%
DPS 0.00 0.00 4.19 0.00 0.00 0.00 17.84 -
NAPS 0.9925 0.00 0.9767 0.9583 0.9305 1.0419 0.9984 -0.47%
Price Multiplier on Financial Quarter End Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.98 1.97 2.17 2.14 2.05 2.99 2.56 -
P/RPS 0.46 0.00 0.58 0.57 0.60 0.86 0.88 -40.57%
P/EPS 15.28 0.00 7.51 6.24 5.57 8.83 6.28 104.07%
EY 6.55 0.00 13.32 16.04 17.95 11.33 15.92 -50.95%
DY 0.00 0.00 4.31 0.00 0.00 0.00 15.85 -
P/NAPS 0.89 0.00 1.00 1.00 0.98 1.27 1.13 -17.43%
Price Multiplier on Announcement Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/06/05 - 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 -
Price 1.87 0.00 2.03 2.15 2.13 2.35 2.82 -
P/RPS 0.43 0.00 0.55 0.57 0.62 0.67 0.96 -47.49%
P/EPS 14.43 0.00 7.02 6.26 5.79 6.94 6.92 80.31%
EY 6.93 0.00 14.24 15.96 17.28 14.42 14.45 -44.53%
DY 0.00 0.00 4.61 0.00 0.00 0.00 14.39 -
P/NAPS 0.84 0.00 0.93 1.00 1.02 1.00 1.24 -26.83%

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