[MELEWAR] QoQ Cumulative Quarter Result on 31-Jan-2002 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 95.96%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 300,776 194,243 89,830 352,320 269,205 180,105 89,601 123.69%
PBT 56,912 34,863 14,533 42,823 34,444 21,440 9,411 230.84%
Tax -15,045 -9,096 -4,032 11,113 -6,920 -4,371 -2,203 258.70%
NP 41,867 25,767 10,501 53,936 27,524 17,069 7,208 222.09%
-
NP to SH 41,867 25,767 10,501 53,936 27,524 17,069 7,208 222.09%
-
Tax Rate 26.44% 26.09% 27.74% -25.95% 20.09% 20.39% 23.41% -
Total Cost 258,909 168,476 79,329 298,384 241,681 163,036 82,393 114.09%
-
Net Worth 649,729 641,803 626,264 623,706 597,591 586,623 576,956 8.21%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 7,905 - - 15,810 7,904 - - -
Div Payout % 18.88% - - 29.31% 28.72% - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 649,729 641,803 626,264 623,706 597,591 586,623 576,956 8.21%
NOSH 158,108 79,039 79,073 79,050 79,046 79,059 79,035 58.56%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.92% 13.27% 11.69% 15.31% 10.22% 9.48% 8.04% -
ROE 6.44% 4.01% 1.68% 8.65% 4.61% 2.91% 1.25% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 190.23 245.75 113.60 445.69 340.57 227.81 113.37 41.07%
EPS 26.48 32.60 13.28 68.23 34.82 21.59 9.12 103.12%
DPS 5.00 0.00 0.00 20.00 10.00 0.00 0.00 -
NAPS 4.1094 8.12 7.92 7.89 7.56 7.42 7.30 -31.75%
Adjusted Per Share Value based on latest NOSH - 79,054
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 83.68 54.04 24.99 98.01 74.89 50.10 24.93 123.68%
EPS 11.65 7.17 2.92 15.00 7.66 4.75 2.01 221.63%
DPS 2.20 0.00 0.00 4.40 2.20 0.00 0.00 -
NAPS 1.8075 1.7855 1.7423 1.7351 1.6625 1.632 1.6051 8.21%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.75 6.10 6.30 5.15 4.56 4.56 4.14 -
P/RPS 1.45 2.48 5.55 1.16 1.34 2.00 3.65 -45.86%
P/EPS 10.39 18.71 47.44 7.55 13.10 21.12 45.39 -62.47%
EY 9.63 5.34 2.11 13.25 7.64 4.73 2.20 166.87%
DY 1.82 0.00 0.00 3.88 2.19 0.00 0.00 -
P/NAPS 0.67 0.75 0.80 0.65 0.60 0.61 0.57 11.34%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 23/07/01 -
Price 2.63 2.92 6.15 6.80 4.78 4.68 4.50 -
P/RPS 1.38 1.19 5.41 1.53 1.40 2.05 3.97 -50.46%
P/EPS 9.93 8.96 46.31 9.97 13.73 21.68 49.34 -65.55%
EY 10.07 11.16 2.16 10.03 7.28 4.61 2.03 190.01%
DY 1.90 0.00 0.00 2.94 2.09 0.00 0.00 -
P/NAPS 0.64 0.36 0.78 0.86 0.63 0.63 0.62 2.13%

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