[MELEWAR] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
04-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 5.46%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 110,104 123,026 90,073 106,533 104,413 89,830 83,115 20.68%
PBT 16,065 18,067 20,622 22,049 20,330 14,533 8,379 54.51%
Tax -4,613 -5,029 -5,867 -5,949 -5,064 -4,032 18,033 -
NP 11,452 13,038 14,755 16,100 15,266 10,501 26,412 -42.80%
-
NP to SH 11,452 13,038 14,755 16,100 15,266 10,501 26,412 -42.80%
-
Tax Rate 28.71% 27.84% 28.45% 26.98% 24.91% 27.74% -215.22% -
Total Cost 98,652 109,988 75,318 90,433 89,147 79,329 56,703 44.80%
-
Net Worth 341,661 652,690 647,998 649,914 641,946 626,264 623,737 -33.12%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 315,440 - 7,907 - - 7,905 -
Div Payout % - 2,419.39% - 49.12% - - 29.93% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,661 652,690 647,998 649,914 641,946 626,264 623,737 -33.12%
NOSH 158,176 158,036 158,048 158,153 79,057 79,073 79,054 58.98%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 10.40% 10.60% 16.38% 15.11% 14.62% 11.69% 31.78% -
ROE 3.35% 2.00% 2.28% 2.48% 2.38% 1.68% 4.23% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 69.61 77.85 56.99 67.36 132.07 113.60 105.14 -24.09%
EPS 7.24 8.25 9.33 10.18 19.31 13.28 33.41 -64.02%
DPS 0.00 199.60 0.00 5.00 0.00 0.00 10.00 -
NAPS 2.16 4.13 4.10 4.1094 8.12 7.92 7.89 -57.93%
Adjusted Per Share Value based on latest NOSH - 158,153
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 30.58 34.17 25.02 29.59 29.00 24.95 23.09 20.66%
EPS 3.18 3.62 4.10 4.47 4.24 2.92 7.34 -42.83%
DPS 0.00 87.62 0.00 2.20 0.00 0.00 2.20 -
NAPS 0.9491 1.813 1.80 1.8053 1.7832 1.7396 1.7326 -33.12%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.00 2.31 2.44 2.75 6.10 6.30 5.15 -
P/RPS 2.87 2.97 4.28 4.08 4.62 5.55 4.90 -30.06%
P/EPS 27.62 28.00 26.14 27.01 31.59 47.44 15.41 47.71%
EY 3.62 3.57 3.83 3.70 3.17 2.11 6.49 -32.31%
DY 0.00 86.41 0.00 1.82 0.00 0.00 1.94 -
P/NAPS 0.93 0.56 0.60 0.67 0.75 0.80 0.65 27.05%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 -
Price 2.40 3.20 2.19 2.63 2.92 6.15 6.80 -
P/RPS 3.45 4.11 3.84 3.90 2.21 5.41 6.47 -34.31%
P/EPS 33.15 38.79 23.46 25.83 15.12 46.31 20.35 38.56%
EY 3.02 2.58 4.26 3.87 6.61 2.16 4.91 -27.74%
DY 0.00 62.38 0.00 1.90 0.00 0.00 1.47 -
P/NAPS 1.11 0.77 0.53 0.64 0.36 0.78 0.86 18.60%

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