[MELEWAR] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
10-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -76.97%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 462,255 349,055 233,130 123,026 390,849 300,776 194,243 77.96%
PBT 80,553 46,215 34,132 18,067 77,534 56,912 34,863 74.50%
Tax -16,113 -13,382 -9,642 -5,029 -20,912 -15,045 -9,096 46.25%
NP 64,440 32,833 24,490 13,038 56,622 41,867 25,767 83.93%
-
NP to SH 64,440 32,833 24,490 13,038 56,622 41,867 25,767 83.93%
-
Tax Rate 20.00% 28.96% 28.25% 27.84% 26.97% 26.44% 26.09% -
Total Cost 397,815 316,222 208,640 109,988 334,227 258,909 168,476 77.04%
-
Net Worth 358,878 349,354 341,500 652,690 630,790 649,729 641,803 -32.05%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 64,139 - 315,571 315,440 - 7,905 - -
Div Payout % 99.53% - 1,288.57% 2,419.39% - 18.88% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 358,878 349,354 341,500 652,690 630,790 649,729 641,803 -32.05%
NOSH 158,096 158,078 158,102 158,036 158,092 158,108 79,039 58.55%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.94% 9.41% 10.50% 10.60% 14.49% 13.92% 13.27% -
ROE 17.96% 9.40% 7.17% 2.00% 8.98% 6.44% 4.01% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 292.39 220.81 147.46 77.85 247.23 190.23 245.75 12.24%
EPS 40.76 20.77 15.49 8.25 35.82 26.48 32.60 16.01%
DPS 40.57 0.00 199.60 199.60 0.00 5.00 0.00 -
NAPS 2.27 2.21 2.16 4.13 3.99 4.1094 8.12 -57.14%
Adjusted Per Share Value based on latest NOSH - 158,036
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 128.40 96.96 64.76 34.17 108.57 83.55 53.96 77.95%
EPS 17.90 9.12 6.80 3.62 15.73 11.63 7.16 83.89%
DPS 17.82 0.00 87.66 87.62 0.00 2.20 0.00 -
NAPS 0.9969 0.9704 0.9486 1.813 1.7522 1.8048 1.7828 -32.05%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.56 2.69 2.00 2.31 2.44 2.75 6.10 -
P/RPS 0.88 1.22 1.36 2.97 0.99 1.45 2.48 -49.78%
P/EPS 6.28 12.95 12.91 28.00 6.81 10.39 18.71 -51.60%
EY 15.92 7.72 7.75 3.57 14.68 9.63 5.34 106.73%
DY 15.85 0.00 99.80 86.41 0.00 1.82 0.00 -
P/NAPS 1.13 1.22 0.93 0.56 0.61 0.67 0.75 31.32%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 -
Price 2.82 2.49 2.40 3.20 2.19 2.63 2.92 -
P/RPS 0.96 1.13 1.63 4.11 0.89 1.38 1.19 -13.30%
P/EPS 6.92 11.99 15.49 38.79 6.11 9.93 8.96 -15.78%
EY 14.45 8.34 6.45 2.58 16.35 10.07 11.16 18.74%
DY 14.39 0.00 83.17 62.38 0.00 1.90 0.00 -
P/NAPS 1.24 1.13 1.11 0.77 0.55 0.64 0.36 127.56%

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