[MELEWAR] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -79.05%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 598,722 454,961 273,046 139,307 462,255 349,055 233,130 87.00%
PBT 72,664 61,560 40,303 18,893 80,553 46,215 34,132 65.11%
Tax -26,120 -20,319 -10,857 -5,394 -16,113 -13,382 -9,642 93.74%
NP 46,544 41,241 29,446 13,499 64,440 32,833 24,490 53.13%
-
NP to SH 46,544 41,241 29,446 13,499 64,440 32,833 24,490 53.13%
-
Tax Rate 35.95% 33.01% 26.94% 28.55% 20.00% 28.96% 28.25% -
Total Cost 552,178 413,720 243,600 125,808 397,815 316,222 208,640 90.76%
-
Net Worth 351,093 344,476 334,468 374,529 358,878 349,354 341,500 1.85%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 15,074 - - - 64,139 - 315,571 -86.71%
Div Payout % 32.39% - - - 99.53% - 1,288.57% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 351,093 344,476 334,468 374,529 358,878 349,354 341,500 1.85%
NOSH 161,051 160,221 160,032 159,374 158,096 158,078 158,102 1.23%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.77% 9.06% 10.78% 9.69% 13.94% 9.41% 10.50% -
ROE 13.26% 11.97% 8.80% 3.60% 17.96% 9.40% 7.17% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 371.76 283.96 170.62 87.41 292.39 220.81 147.46 84.71%
EPS 28.90 25.74 18.40 8.47 40.76 20.77 15.49 51.26%
DPS 9.36 0.00 0.00 0.00 40.57 0.00 199.60 -86.87%
NAPS 2.18 2.15 2.09 2.35 2.27 2.21 2.16 0.61%
Adjusted Per Share Value based on latest NOSH - 159,374
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 166.31 126.38 75.85 38.70 128.40 96.96 64.76 86.99%
EPS 12.93 11.46 8.18 3.75 17.90 9.12 6.80 53.18%
DPS 4.19 0.00 0.00 0.00 17.82 0.00 87.66 -86.70%
NAPS 0.9753 0.9569 0.9291 1.0404 0.9969 0.9704 0.9486 1.85%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.17 2.14 2.05 2.99 2.56 2.69 2.00 -
P/RPS 0.58 0.75 1.20 3.42 0.88 1.22 1.36 -43.19%
P/EPS 7.51 8.31 11.14 35.30 6.28 12.95 12.91 -30.19%
EY 13.32 12.03 8.98 2.83 15.92 7.72 7.75 43.24%
DY 4.31 0.00 0.00 0.00 15.85 0.00 99.80 -87.57%
P/NAPS 1.00 1.00 0.98 1.27 1.13 1.22 0.93 4.93%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 18/12/03 18/09/03 -
Price 2.03 2.15 2.13 2.35 2.82 2.49 2.40 -
P/RPS 0.55 0.76 1.25 2.69 0.96 1.13 1.63 -51.37%
P/EPS 7.02 8.35 11.58 27.74 6.92 11.99 15.49 -40.85%
EY 14.24 11.97 8.64 3.60 14.45 8.34 6.45 69.14%
DY 4.61 0.00 0.00 0.00 14.39 0.00 83.17 -85.33%
P/NAPS 0.93 1.00 1.02 1.00 1.24 1.13 1.11 -11.07%

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