[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 17.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Revenue 810,242 652,212 499,005 368,502 225,506 85,404 566,920 28.80%
PBT 189,169 57,018 50,707 47,574 37,906 12,293 35,523 227.17%
Tax -74,329 -10,590 -10,395 -9,293 -7,290 -3,283 11,392 -
NP 114,840 46,428 40,312 38,281 30,616 9,010 46,915 88.60%
-
NP to SH 104,423 37,080 31,982 30,472 25,972 9,010 46,915 76.30%
-
Tax Rate 39.29% 18.57% 20.50% 19.53% 19.23% 26.71% -32.07% -
Total Cost 695,402 605,784 458,693 330,221 194,890 76,394 520,005 22.87%
-
Net Worth 576,623 506,865 505,423 503,920 504,212 481,772 562,264 1.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Div 13,514 - - - - - 4,875 105.98%
Div Payout % 12.94% - - - - - 10.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Net Worth 576,623 506,865 505,423 503,920 504,212 481,772 562,264 1.80%
NOSH 225,243 225,273 169,038 169,100 169,198 169,043 162,504 26.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
NP Margin 14.17% 7.12% 8.08% 10.39% 13.58% 10.55% 8.28% -
ROE 18.11% 7.32% 6.33% 6.05% 5.15% 1.87% 8.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 359.72 289.52 295.20 217.92 133.28 50.52 348.86 2.19%
EPS 46.36 16.46 18.92 18.02 15.35 5.33 28.87 39.88%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 3.00 63.43%
NAPS 2.56 2.25 2.99 2.98 2.98 2.85 3.46 -19.22%
Adjusted Per Share Value based on latest NOSH - 169,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 225.41 181.44 138.82 102.52 62.74 23.76 157.72 28.79%
EPS 29.05 10.32 8.90 8.48 7.23 2.51 13.05 76.32%
DPS 3.76 0.00 0.00 0.00 0.00 0.00 1.36 105.59%
NAPS 1.6042 1.4101 1.4061 1.4019 1.4027 1.3403 1.5642 1.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 -
Price 1.24 1.22 1.09 1.07 1.13 1.12 0.98 -
P/RPS 0.34 0.42 0.37 0.49 0.00 0.00 0.28 14.75%
P/EPS 2.67 7.41 5.76 5.94 0.00 0.00 3.39 -15.56%
EY 37.39 13.49 17.36 16.84 0.00 0.00 29.46 18.40%
DY 4.84 0.00 0.00 0.00 0.00 0.00 3.06 38.39%
P/NAPS 0.48 0.54 0.36 0.36 0.57 0.56 0.28 46.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 28/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 29/03/06 -
Price 1.48 1.05 1.09 1.18 0.99 1.10 0.90 -
P/RPS 0.41 0.36 0.37 0.54 0.00 0.00 0.26 38.10%
P/EPS 3.19 6.38 5.76 6.55 0.00 0.00 3.12 1.58%
EY 31.32 15.68 17.36 15.27 0.00 0.00 32.08 -1.68%
DY 4.05 0.00 0.00 0.00 0.00 0.00 3.33 14.88%
P/NAPS 0.58 0.47 0.36 0.40 0.50 0.55 0.26 76.58%

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