[MELEWAR] QoQ Quarter Result on 31-Jul-2002 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 45.38%
YoY- 54.81%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 123,026 90,073 106,533 104,413 89,830 83,115 89,100 24.07%
PBT 18,067 20,622 22,049 20,330 14,533 8,379 13,004 24.58%
Tax -5,029 -5,867 -5,949 -5,064 -4,032 18,033 -2,549 57.50%
NP 13,038 14,755 16,100 15,266 10,501 26,412 10,455 15.90%
-
NP to SH 13,038 14,755 16,100 15,266 10,501 26,412 10,455 15.90%
-
Tax Rate 27.84% 28.45% 26.98% 24.91% 27.74% -215.22% 19.60% -
Total Cost 109,988 75,318 90,433 89,147 79,329 56,703 78,645 25.13%
-
Net Worth 652,690 647,998 649,914 641,946 626,264 623,737 597,428 6.09%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 315,440 - 7,907 - - 7,905 7,902 1075.94%
Div Payout % 2,419.39% - 49.12% - - 29.93% 75.59% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 652,690 647,998 649,914 641,946 626,264 623,737 597,428 6.09%
NOSH 158,036 158,048 158,153 79,057 79,073 79,054 79,024 58.93%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.60% 16.38% 15.11% 14.62% 11.69% 31.78% 11.73% -
ROE 2.00% 2.28% 2.48% 2.38% 1.68% 4.23% 1.75% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 77.85 56.99 67.36 132.07 113.60 105.14 112.75 -21.93%
EPS 8.25 9.33 10.18 19.31 13.28 33.41 13.23 -27.07%
DPS 199.60 0.00 5.00 0.00 0.00 10.00 10.00 639.86%
NAPS 4.13 4.10 4.1094 8.12 7.92 7.89 7.56 -33.24%
Adjusted Per Share Value based on latest NOSH - 79,057
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 34.17 25.02 29.59 29.00 24.95 23.09 24.75 24.06%
EPS 3.62 4.10 4.47 4.24 2.92 7.34 2.90 15.98%
DPS 87.62 0.00 2.20 0.00 0.00 2.20 2.20 1074.13%
NAPS 1.813 1.80 1.8053 1.7832 1.7396 1.7326 1.6595 6.09%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.31 2.44 2.75 6.10 6.30 5.15 4.56 -
P/RPS 2.97 4.28 4.08 4.62 5.55 4.90 4.04 -18.59%
P/EPS 28.00 26.14 27.01 31.59 47.44 15.41 34.47 -12.97%
EY 3.57 3.83 3.70 3.17 2.11 6.49 2.90 14.90%
DY 86.41 0.00 1.82 0.00 0.00 1.94 2.19 1066.81%
P/NAPS 0.56 0.60 0.67 0.75 0.80 0.65 0.60 -4.50%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 -
Price 3.20 2.19 2.63 2.92 6.15 6.80 4.78 -
P/RPS 4.11 3.84 3.90 2.21 5.41 6.47 4.24 -2.06%
P/EPS 38.79 23.46 25.83 15.12 46.31 20.35 36.13 4.86%
EY 2.58 4.26 3.87 6.61 2.16 4.91 2.77 -4.63%
DY 62.38 0.00 1.90 0.00 0.00 1.47 2.09 868.20%
P/NAPS 0.77 0.53 0.64 0.36 0.78 0.86 0.63 14.35%

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