[MELEWAR] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
10-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -11.64%
YoY- 24.16%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 113,199 115,925 110,104 123,026 90,073 106,533 104,413 5.51%
PBT 34,338 12,083 16,065 18,067 20,622 22,049 20,330 41.69%
Tax -2,731 -3,740 -4,613 -5,029 -5,867 -5,949 -5,064 -33.67%
NP 31,607 8,343 11,452 13,038 14,755 16,100 15,266 62.22%
-
NP to SH 31,607 8,343 11,452 13,038 14,755 16,100 15,266 62.22%
-
Tax Rate 7.95% 30.95% 28.71% 27.84% 28.45% 26.98% 24.91% -
Total Cost 81,592 107,582 98,652 109,988 75,318 90,433 89,147 -5.71%
-
Net Worth 358,918 349,205 341,661 652,690 647,998 649,914 641,946 -32.06%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 31,464 - - 315,440 - 7,907 - -
Div Payout % 99.55% - - 2,419.39% - 49.12% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 358,918 349,205 341,661 652,690 647,998 649,914 641,946 -32.06%
NOSH 158,114 158,011 158,176 158,036 158,048 158,153 79,057 58.53%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 27.92% 7.20% 10.40% 10.60% 16.38% 15.11% 14.62% -
ROE 8.81% 2.39% 3.35% 2.00% 2.28% 2.48% 2.38% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 71.59 73.36 69.61 77.85 56.99 67.36 132.07 -33.44%
EPS 19.99 5.28 7.24 8.25 9.33 10.18 19.31 2.32%
DPS 19.90 0.00 0.00 199.60 0.00 5.00 0.00 -
NAPS 2.27 2.21 2.16 4.13 4.10 4.1094 8.12 -57.14%
Adjusted Per Share Value based on latest NOSH - 158,036
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 31.49 32.25 30.63 34.23 25.06 29.64 29.05 5.50%
EPS 8.79 2.32 3.19 3.63 4.10 4.48 4.25 62.11%
DPS 8.75 0.00 0.00 87.75 0.00 2.20 0.00 -
NAPS 0.9985 0.9715 0.9505 1.8158 1.8027 1.8081 1.7859 -32.06%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.56 2.69 2.00 2.31 2.44 2.75 6.10 -
P/RPS 3.58 3.67 2.87 2.97 4.28 4.08 4.62 -15.59%
P/EPS 12.81 50.95 27.62 28.00 26.14 27.01 31.59 -45.12%
EY 7.81 1.96 3.62 3.57 3.83 3.70 3.17 82.11%
DY 7.77 0.00 0.00 86.41 0.00 1.82 0.00 -
P/NAPS 1.13 1.22 0.93 0.56 0.60 0.67 0.75 31.32%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 -
Price 2.82 2.49 2.40 3.20 2.19 2.63 2.92 -
P/RPS 3.94 3.39 3.45 4.11 3.84 3.90 2.21 46.87%
P/EPS 14.11 47.16 33.15 38.79 23.46 25.83 15.12 -4.49%
EY 7.09 2.12 3.02 2.58 4.26 3.87 6.61 4.77%
DY 7.06 0.00 0.00 62.38 0.00 1.90 0.00 -
P/NAPS 1.24 1.13 1.11 0.77 0.53 0.64 0.36 127.56%

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