[MELEWAR] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 70.48%
YoY- -104.71%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 584,129 351,628 156,156 596,503 503,818 357,836 183,994 115.85%
PBT 55,400 29,993 9,739 -3,705 -4,898 -1,946 1,218 1171.25%
Tax -12,822 -6,179 -1,320 -440 -1,575 -921 -612 658.57%
NP 42,578 23,814 8,419 -4,145 -6,473 -2,867 606 1598.31%
-
NP to SH 32,852 18,937 7,401 -1,444 -4,891 -2,173 508 1507.05%
-
Tax Rate 23.14% 20.60% 13.55% - - - 50.25% -
Total Cost 541,551 327,814 147,737 600,648 510,291 360,703 183,388 105.69%
-
Net Worth 348,635 345,041 334,258 327,070 319,882 323,476 327,070 4.34%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 8,015 - - - - - - -
Div Payout % 24.40% - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 348,635 345,041 334,258 327,070 319,882 323,476 327,070 4.34%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.29% 6.77% 5.39% -0.69% -1.28% -0.80% 0.33% -
ROE 9.42% 5.49% 2.21% -0.44% -1.53% -0.67% 0.16% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 162.52 97.83 43.45 165.96 140.18 99.56 51.19 115.86%
EPS 9.14 5.27 2.06 -0.40 -1.36 -0.60 0.14 1517.24%
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.93 0.91 0.89 0.90 0.91 4.34%
Adjusted Per Share Value based on latest NOSH - 359,418
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 162.26 97.67 43.38 165.70 139.95 99.40 51.11 115.85%
EPS 9.13 5.26 2.06 -0.40 -1.36 -0.60 0.14 1516.06%
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9684 0.9584 0.9285 0.9085 0.8886 0.8985 0.9085 4.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.455 0.545 0.20 0.21 0.14 0.17 0.13 -
P/RPS 0.28 0.56 0.46 0.13 0.10 0.17 0.25 7.84%
P/EPS 4.98 10.34 9.71 -52.27 -10.29 -28.12 91.98 -85.66%
EY 20.09 9.67 10.30 -1.91 -9.72 -3.56 1.09 596.51%
DY 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.22 0.23 0.16 0.19 0.14 124.04%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 28/08/20 29/05/20 28/02/20 27/11/19 -
Price 0.61 0.565 0.26 0.235 0.215 0.22 0.135 -
P/RPS 0.38 0.58 0.60 0.14 0.15 0.22 0.26 28.75%
P/EPS 6.67 10.72 12.63 -58.49 -15.80 -36.39 95.51 -83.01%
EY 14.98 9.33 7.92 -1.71 -6.33 -2.75 1.05 487.28%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.28 0.26 0.24 0.24 0.15 160.08%

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