[MELEWAR] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 612.53%
YoY- 1356.89%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 738,339 584,129 351,628 156,156 596,503 503,818 357,836 62.14%
PBT 72,059 55,400 29,993 9,739 -3,705 -4,898 -1,946 -
Tax -16,718 -12,822 -6,179 -1,320 -440 -1,575 -921 591.91%
NP 55,341 42,578 23,814 8,419 -4,145 -6,473 -2,867 -
-
NP to SH 42,348 32,852 18,937 7,401 -1,444 -4,891 -2,173 -
-
Tax Rate 23.20% 23.14% 20.60% 13.55% - - - -
Total Cost 682,998 541,551 327,814 147,737 600,648 510,291 360,703 53.11%
-
Net Worth 370,200 348,635 345,041 334,258 327,070 319,882 323,476 9.42%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,015 8,015 - - - - - -
Div Payout % 18.93% 24.40% - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 370,200 348,635 345,041 334,258 327,070 319,882 323,476 9.42%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.50% 7.29% 6.77% 5.39% -0.69% -1.28% -0.80% -
ROE 11.44% 9.42% 5.49% 2.21% -0.44% -1.53% -0.67% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 205.43 162.52 97.83 43.45 165.96 140.18 99.56 62.14%
EPS 11.78 9.14 5.27 2.06 -0.40 -1.36 -0.60 -
DPS 2.23 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.97 0.96 0.93 0.91 0.89 0.90 9.42%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 205.09 162.26 97.67 43.38 165.70 139.95 99.40 62.14%
EPS 11.76 9.13 5.26 2.06 -0.40 -1.36 -0.60 -
DPS 2.23 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0283 0.9684 0.9584 0.9285 0.9085 0.8886 0.8985 9.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.515 0.455 0.545 0.20 0.21 0.14 0.17 -
P/RPS 0.25 0.28 0.56 0.46 0.13 0.10 0.17 29.34%
P/EPS 4.37 4.98 10.34 9.71 -52.27 -10.29 -28.12 -
EY 22.88 20.09 9.67 10.30 -1.91 -9.72 -3.56 -
DY 4.33 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.57 0.22 0.23 0.16 0.19 90.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.575 0.61 0.565 0.26 0.235 0.215 0.22 -
P/RPS 0.28 0.38 0.58 0.60 0.14 0.15 0.22 17.45%
P/EPS 4.88 6.67 10.72 12.63 -58.49 -15.80 -36.39 -
EY 20.49 14.98 9.33 7.92 -1.71 -6.33 -2.75 -
DY 3.88 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.59 0.28 0.26 0.24 0.24 76.01%

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