[MELEWAR] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 64.42%
YoY- 58.12%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 183,559 135,761 126,228 107,024 145,371 220,922 231,571 -14.31%
PBT 42,266 22,834 8,799 -36,036 -84,490 -134,972 116,478 -49.03%
Tax -4,244 -779 13,555 4,342 15,483 40,610 -22,328 -66.84%
NP 38,022 22,055 22,354 -31,694 -69,007 -94,362 94,150 -45.27%
-
NP to SH 32,452 23,198 21,663 -21,530 -60,519 -95,591 88,039 -48.49%
-
Tax Rate 10.04% 3.41% -154.05% - - - 19.17% -
Total Cost 145,537 113,706 103,874 138,718 214,378 315,284 137,421 3.88%
-
Net Worth 509,670 477,937 451,098 430,599 449,041 516,769 616,115 -11.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,027 -
Div Payout % - - - - - - 10.25% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 509,670 477,937 451,098 430,599 449,041 516,769 616,115 -11.84%
NOSH 225,517 225,442 225,549 225,445 225,648 225,663 225,683 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.71% 16.25% 17.71% -29.61% -47.47% -42.71% 40.66% -
ROE 6.37% 4.85% 4.80% -5.00% -13.48% -18.50% 14.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.39 60.22 55.96 47.47 64.42 97.90 102.61 -14.27%
EPS 14.39 10.29 9.61 -9.55 -26.82 -42.36 39.01 -48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.26 2.12 2.00 1.91 1.99 2.29 2.73 -11.80%
Adjusted Per Share Value based on latest NOSH - 225,445
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.99 37.71 35.06 29.73 40.38 61.37 64.33 -14.31%
EPS 9.01 6.44 6.02 -5.98 -16.81 -26.55 24.46 -48.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
NAPS 1.4158 1.3276 1.2531 1.1961 1.2473 1.4355 1.7114 -11.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.64 0.60 0.61 0.44 0.51 0.64 0.77 -
P/RPS 0.79 1.00 1.09 0.93 0.79 0.65 0.75 3.51%
P/EPS 4.45 5.83 6.35 -4.61 -1.90 -1.51 1.97 71.90%
EY 22.48 17.15 15.75 -21.70 -52.59 -66.19 50.66 -41.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.19 -
P/NAPS 0.28 0.28 0.31 0.23 0.26 0.28 0.28 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 -
Price 0.65 0.60 0.62 0.62 0.50 0.57 0.70 -
P/RPS 0.80 1.00 1.11 1.31 0.78 0.58 0.68 11.41%
P/EPS 4.52 5.83 6.46 -6.49 -1.86 -1.35 1.79 85.12%
EY 22.14 17.15 15.49 -15.40 -53.64 -74.32 55.73 -45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.29 0.28 0.31 0.32 0.25 0.25 0.26 7.53%

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