[MELEWAR] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
04-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 62.48%
YoY- 52.11%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 233,130 123,026 390,849 300,776 194,243 89,830 352,320 -24.12%
PBT 34,132 18,067 77,534 56,912 34,863 14,533 42,823 -14.07%
Tax -9,642 -5,029 -20,912 -15,045 -9,096 -4,032 11,113 -
NP 24,490 13,038 56,622 41,867 25,767 10,501 53,936 -41.00%
-
NP to SH 24,490 13,038 56,622 41,867 25,767 10,501 53,936 -41.00%
-
Tax Rate 28.25% 27.84% 26.97% 26.44% 26.09% 27.74% -25.95% -
Total Cost 208,640 109,988 334,227 258,909 168,476 79,329 298,384 -21.27%
-
Net Worth 341,500 652,690 630,790 649,729 641,803 626,264 623,706 -33.14%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 315,571 315,440 - 7,905 - - 15,810 639.87%
Div Payout % 1,288.57% 2,419.39% - 18.88% - - 29.31% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,500 652,690 630,790 649,729 641,803 626,264 623,706 -33.14%
NOSH 158,102 158,036 158,092 158,108 79,039 79,073 79,050 58.94%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 10.50% 10.60% 14.49% 13.92% 13.27% 11.69% 15.31% -
ROE 7.17% 2.00% 8.98% 6.44% 4.01% 1.68% 8.65% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 147.46 77.85 247.23 190.23 245.75 113.60 445.69 -52.26%
EPS 15.49 8.25 35.82 26.48 32.60 13.28 68.23 -62.88%
DPS 199.60 199.60 0.00 5.00 0.00 0.00 20.00 365.49%
NAPS 2.16 4.13 3.99 4.1094 8.12 7.92 7.89 -57.93%
Adjusted Per Share Value based on latest NOSH - 158,153
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 64.86 34.23 108.73 83.68 54.04 24.99 98.01 -24.11%
EPS 6.81 3.63 15.75 11.65 7.17 2.92 15.00 -41.01%
DPS 87.79 87.75 0.00 2.20 0.00 0.00 4.40 639.67%
NAPS 0.95 1.8158 1.7548 1.8075 1.7855 1.7423 1.7351 -33.14%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.00 2.31 2.44 2.75 6.10 6.30 5.15 -
P/RPS 1.36 2.97 0.99 1.45 2.48 5.55 1.16 11.21%
P/EPS 12.91 28.00 6.81 10.39 18.71 47.44 7.55 43.13%
EY 7.75 3.57 14.68 9.63 5.34 2.11 13.25 -30.12%
DY 99.80 86.41 0.00 1.82 0.00 0.00 3.88 776.56%
P/NAPS 0.93 0.56 0.61 0.67 0.75 0.80 0.65 27.05%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 -
Price 2.40 3.20 2.19 2.63 2.92 6.15 6.80 -
P/RPS 1.63 4.11 0.89 1.38 1.19 5.41 1.53 4.32%
P/EPS 15.49 38.79 6.11 9.93 8.96 46.31 9.97 34.25%
EY 6.45 2.58 16.35 10.07 11.16 2.16 10.03 -25.55%
DY 83.17 62.38 0.00 1.90 0.00 0.00 2.94 834.12%
P/NAPS 1.11 0.77 0.55 0.64 0.36 0.78 0.86 18.60%

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