[MELEWAR] QoQ Quarter Result on 31-Oct-2001 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 6.02%
YoY- -33.94%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 104,413 89,830 83,115 89,100 90,504 89,601 77,949 21.57%
PBT 20,330 14,533 8,379 13,004 12,029 9,411 6,261 119.75%
Tax -5,064 -4,032 18,033 -2,549 -2,168 -2,203 1,051 -
NP 15,266 10,501 26,412 10,455 9,861 7,208 7,312 63.57%
-
NP to SH 15,266 10,501 26,412 10,455 9,861 7,208 7,312 63.57%
-
Tax Rate 24.91% 27.74% -215.22% 19.60% 18.02% 23.41% -16.79% -
Total Cost 89,147 79,329 56,703 78,645 80,643 82,393 70,637 16.83%
-
Net Worth 641,946 626,264 623,737 597,428 586,287 576,956 569,940 8.27%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 7,905 7,902 - - - -
Div Payout % - - 29.93% 75.59% - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 641,946 626,264 623,737 597,428 586,287 576,956 569,940 8.27%
NOSH 79,057 79,073 79,054 79,024 79,014 79,035 79,048 0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 14.62% 11.69% 31.78% 11.73% 10.90% 8.04% 9.38% -
ROE 2.38% 1.68% 4.23% 1.75% 1.68% 1.25% 1.28% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 132.07 113.60 105.14 112.75 114.54 113.37 98.61 21.56%
EPS 19.31 13.28 33.41 13.23 12.48 9.12 9.25 63.56%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 8.12 7.92 7.89 7.56 7.42 7.30 7.21 8.27%
Adjusted Per Share Value based on latest NOSH - 79,024
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 29.00 24.95 23.09 24.75 25.14 24.89 21.65 21.57%
EPS 4.24 2.92 7.34 2.90 2.74 2.00 2.03 63.61%
DPS 0.00 0.00 2.20 2.20 0.00 0.00 0.00 -
NAPS 1.7832 1.7396 1.7326 1.6595 1.6286 1.6027 1.5832 8.27%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 6.10 6.30 5.15 4.56 4.56 4.14 5.10 -
P/RPS 4.62 5.55 4.90 4.04 3.98 3.65 5.17 -7.24%
P/EPS 31.59 47.44 15.41 34.47 36.54 45.39 55.14 -31.09%
EY 3.17 2.11 6.49 2.90 2.74 2.20 1.81 45.44%
DY 0.00 0.00 1.94 2.19 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.65 0.60 0.61 0.57 0.71 3.73%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 23/07/01 28/03/01 -
Price 2.92 6.15 6.80 4.78 4.68 4.50 4.38 -
P/RPS 2.21 5.41 6.47 4.24 4.09 3.97 4.44 -37.27%
P/EPS 15.12 46.31 20.35 36.13 37.50 49.34 47.35 -53.37%
EY 6.61 2.16 4.91 2.77 2.67 2.03 2.11 114.54%
DY 0.00 0.00 1.47 2.09 0.00 0.00 0.00 -
P/NAPS 0.36 0.78 0.86 0.63 0.63 0.62 0.61 -29.70%

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