[MELEWAR] QoQ Cumulative Quarter Result on 30-Apr-2001 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- -87.89%
YoY- -56.85%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 352,320 269,205 180,105 89,601 378,328 300,379 203,598 43.99%
PBT 42,823 34,444 21,440 9,411 67,913 61,652 42,972 -0.23%
Tax 11,113 -6,920 -4,371 -2,203 -8,411 -9,462 -6,608 -
NP 53,936 27,524 17,069 7,208 59,502 52,190 36,364 29.96%
-
NP to SH 53,936 27,524 17,069 7,208 59,502 52,190 36,364 29.96%
-
Tax Rate -25.95% 20.09% 20.39% 23.41% 12.38% 15.35% 15.38% -
Total Cost 298,384 241,681 163,036 82,393 318,826 248,189 167,234 46.95%
-
Net Worth 623,706 597,591 586,623 576,956 569,885 577,868 473,522 20.09%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 15,810 7,904 - - - - - -
Div Payout % 29.31% 28.72% - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 623,706 597,591 586,623 576,956 569,885 577,868 473,522 20.09%
NOSH 79,050 79,046 79,059 79,035 79,040 79,051 79,052 -0.00%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 15.31% 10.22% 9.48% 8.04% 15.73% 17.37% 17.86% -
ROE 8.65% 4.61% 2.91% 1.25% 10.44% 9.03% 7.68% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 445.69 340.57 227.81 113.37 478.65 379.98 257.55 43.99%
EPS 68.23 34.82 21.59 9.12 75.28 66.02 46.00 29.96%
DPS 20.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.89 7.56 7.42 7.30 7.21 7.31 5.99 20.10%
Adjusted Per Share Value based on latest NOSH - 79,035
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 97.87 74.78 50.03 24.89 105.09 83.44 56.56 43.98%
EPS 14.98 7.65 4.74 2.00 16.53 14.50 10.10 29.96%
DPS 4.39 2.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7325 1.66 1.6295 1.6027 1.583 1.6052 1.3153 20.10%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 5.15 4.56 4.56 4.14 5.10 5.45 5.95 -
P/RPS 1.16 1.34 2.00 3.65 1.07 1.43 2.31 -36.74%
P/EPS 7.55 13.10 21.12 45.39 6.77 8.26 12.93 -30.07%
EY 13.25 7.64 4.73 2.20 14.76 12.11 7.73 43.08%
DY 3.88 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.61 0.57 0.71 0.75 0.99 -24.40%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 05/12/01 17/09/01 23/07/01 28/03/01 15/11/00 23/08/00 -
Price 6.80 4.78 4.68 4.50 4.38 5.50 6.30 -
P/RPS 1.53 1.40 2.05 3.97 0.92 1.45 2.45 -26.87%
P/EPS 9.97 13.73 21.68 49.34 5.82 8.33 13.70 -19.04%
EY 10.03 7.28 4.61 2.03 17.19 12.00 7.30 23.51%
DY 2.94 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.63 0.62 0.61 0.75 1.05 -12.42%

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