[MELEWAR] QoQ Quarter Result on 30-Apr-2002 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
06-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -60.24%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 90,073 106,533 104,413 89,830 83,115 89,100 90,504 -0.31%
PBT 20,622 22,049 20,330 14,533 8,379 13,004 12,029 43.10%
Tax -5,867 -5,949 -5,064 -4,032 18,033 -2,549 -2,168 93.84%
NP 14,755 16,100 15,266 10,501 26,412 10,455 9,861 30.72%
-
NP to SH 14,755 16,100 15,266 10,501 26,412 10,455 9,861 30.72%
-
Tax Rate 28.45% 26.98% 24.91% 27.74% -215.22% 19.60% 18.02% -
Total Cost 75,318 90,433 89,147 79,329 56,703 78,645 80,643 -4.44%
-
Net Worth 647,998 649,914 641,946 626,264 623,737 597,428 586,287 6.87%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 7,907 - - 7,905 7,902 - -
Div Payout % - 49.12% - - 29.93% 75.59% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 647,998 649,914 641,946 626,264 623,737 597,428 586,287 6.87%
NOSH 158,048 158,153 79,057 79,073 79,054 79,024 79,014 58.55%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 16.38% 15.11% 14.62% 11.69% 31.78% 11.73% 10.90% -
ROE 2.28% 2.48% 2.38% 1.68% 4.23% 1.75% 1.68% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 56.99 67.36 132.07 113.60 105.14 112.75 114.54 -37.12%
EPS 9.33 10.18 19.31 13.28 33.41 13.23 12.48 -17.58%
DPS 0.00 5.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 4.10 4.1094 8.12 7.92 7.89 7.56 7.42 -32.59%
Adjusted Per Share Value based on latest NOSH - 79,073
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 25.06 29.64 29.05 24.99 23.12 24.79 25.18 -0.31%
EPS 4.10 4.48 4.25 2.92 7.35 2.91 2.74 30.72%
DPS 0.00 2.20 0.00 0.00 2.20 2.20 0.00 -
NAPS 1.8027 1.8081 1.7859 1.7423 1.7352 1.662 1.631 6.88%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.44 2.75 6.10 6.30 5.15 4.56 4.56 -
P/RPS 4.28 4.08 4.62 5.55 4.90 4.04 3.98 4.95%
P/EPS 26.14 27.01 31.59 47.44 15.41 34.47 36.54 -19.96%
EY 3.83 3.70 3.17 2.11 6.49 2.90 2.74 24.93%
DY 0.00 1.82 0.00 0.00 1.94 2.19 0.00 -
P/NAPS 0.60 0.67 0.75 0.80 0.65 0.60 0.61 -1.09%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 -
Price 2.19 2.63 2.92 6.15 6.80 4.78 4.68 -
P/RPS 3.84 3.90 2.21 5.41 6.47 4.24 4.09 -4.10%
P/EPS 23.46 25.83 15.12 46.31 20.35 36.13 37.50 -26.79%
EY 4.26 3.87 6.61 2.16 4.91 2.77 2.67 36.42%
DY 0.00 1.90 0.00 0.00 1.47 2.09 0.00 -
P/NAPS 0.53 0.64 0.36 0.78 0.86 0.63 0.63 -10.85%

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