[MELEWAR] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 20.62%
YoY- 611.96%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 253,616 148,225 154,474 232,501 195,472 156,156 92,685 95.27%
PBT 30,802 10,444 16,617 25,407 20,254 9,739 1,193 768.40%
Tax -8,572 -2,402 -3,854 -6,643 -4,859 -1,320 1,135 -
NP 22,230 8,042 12,763 18,764 15,395 8,419 2,328 348.24%
-
NP to SH 16,331 6,017 9,496 13,915 11,536 7,401 3,447 181.28%
-
Tax Rate 27.83% 23.00% 23.19% 26.15% 23.99% 13.55% -95.14% -
Total Cost 231,386 140,183 141,711 213,737 180,077 147,737 90,357 86.85%
-
Net Worth 391,765 377,388 370,200 348,635 345,041 334,258 327,070 12.74%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 8,015 - - - -
Div Payout % - - - 57.60% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 391,765 377,388 370,200 348,635 345,041 334,258 327,070 12.74%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.77% 5.43% 8.26% 8.07% 7.88% 5.39% 2.51% -
ROE 4.17% 1.59% 2.57% 3.99% 3.34% 2.21% 1.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.56 41.24 42.98 64.69 54.39 43.45 25.79 95.25%
EPS 4.54 1.67 2.64 3.87 3.21 2.06 0.96 180.94%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.03 0.97 0.96 0.93 0.91 12.74%
Adjusted Per Share Value based on latest NOSH - 359,418
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.45 41.17 42.91 64.58 54.30 43.38 25.75 95.25%
EPS 4.54 1.67 2.64 3.87 3.20 2.06 0.96 180.94%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.0882 1.0483 1.0283 0.9684 0.9584 0.9285 0.9085 12.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.41 0.515 0.455 0.545 0.20 0.21 -
P/RPS 0.50 0.99 1.20 0.70 1.00 0.46 0.81 -27.43%
P/EPS 7.70 24.49 19.49 11.75 16.98 9.71 21.90 -50.08%
EY 12.98 4.08 5.13 8.51 5.89 10.30 4.57 100.17%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.50 0.47 0.57 0.22 0.23 24.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 0.38 0.385 0.575 0.61 0.565 0.26 0.235 -
P/RPS 0.54 0.93 1.34 0.94 1.04 0.60 0.91 -29.31%
P/EPS 8.36 23.00 21.76 15.76 17.60 12.63 24.50 -51.07%
EY 11.96 4.35 4.59 6.35 5.68 7.92 4.08 104.42%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.56 0.63 0.59 0.28 0.26 21.85%

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