[MELEWAR] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -12.16%
YoY- -24.98%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 139,307 113,199 115,925 110,104 123,026 90,073 106,533 19.59%
PBT 18,893 34,338 12,083 16,065 18,067 20,622 22,049 -9.79%
Tax -5,394 -2,731 -3,740 -4,613 -5,029 -5,867 -5,949 -6.32%
NP 13,499 31,607 8,343 11,452 13,038 14,755 16,100 -11.09%
-
NP to SH 13,499 31,607 8,343 11,452 13,038 14,755 16,100 -11.09%
-
Tax Rate 28.55% 7.95% 30.95% 28.71% 27.84% 28.45% 26.98% -
Total Cost 125,808 81,592 107,582 98,652 109,988 75,318 90,433 24.64%
-
Net Worth 374,529 358,918 349,205 341,661 652,690 647,998 649,914 -30.77%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 31,464 - - 315,440 - 7,907 -
Div Payout % - 99.55% - - 2,419.39% - 49.12% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 374,529 358,918 349,205 341,661 652,690 647,998 649,914 -30.77%
NOSH 159,374 158,114 158,011 158,176 158,036 158,048 158,153 0.51%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.69% 27.92% 7.20% 10.40% 10.60% 16.38% 15.11% -
ROE 3.60% 8.81% 2.39% 3.35% 2.00% 2.28% 2.48% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 87.41 71.59 73.36 69.61 77.85 56.99 67.36 18.98%
EPS 8.47 19.99 5.28 7.24 8.25 9.33 10.18 -11.54%
DPS 0.00 19.90 0.00 0.00 199.60 0.00 5.00 -
NAPS 2.35 2.27 2.21 2.16 4.13 4.10 4.1094 -31.12%
Adjusted Per Share Value based on latest NOSH - 158,176
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.70 31.44 32.20 30.58 34.17 25.02 29.59 19.61%
EPS 3.75 8.78 2.32 3.18 3.62 4.10 4.47 -11.05%
DPS 0.00 8.74 0.00 0.00 87.62 0.00 2.20 -
NAPS 1.0404 0.997 0.97 0.9491 1.813 1.80 1.8053 -30.77%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.99 2.56 2.69 2.00 2.31 2.44 2.75 -
P/RPS 3.42 3.58 3.67 2.87 2.97 4.28 4.08 -11.10%
P/EPS 35.30 12.81 50.95 27.62 28.00 26.14 27.01 19.55%
EY 2.83 7.81 1.96 3.62 3.57 3.83 3.70 -16.37%
DY 0.00 7.77 0.00 0.00 86.41 0.00 1.82 -
P/NAPS 1.27 1.13 1.22 0.93 0.56 0.60 0.67 53.22%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 -
Price 2.35 2.82 2.49 2.40 3.20 2.19 2.63 -
P/RPS 2.69 3.94 3.39 3.45 4.11 3.84 3.90 -21.95%
P/EPS 27.74 14.11 47.16 33.15 38.79 23.46 25.83 4.87%
EY 3.60 7.09 2.12 3.02 2.58 4.26 3.87 -4.71%
DY 0.00 7.06 0.00 0.00 62.38 0.00 1.90 -
P/NAPS 1.00 1.24 1.13 1.11 0.77 0.53 0.64 34.68%

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