[MELEWAR] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -27.15%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 133,738 139,307 113,199 115,925 110,104 123,026 90,073 30.18%
PBT 21,410 18,893 34,338 12,083 16,065 18,067 20,622 2.53%
Tax -5,462 -5,394 -2,731 -3,740 -4,613 -5,029 -5,867 -4.66%
NP 15,948 13,499 31,607 8,343 11,452 13,038 14,755 5.32%
-
NP to SH 15,948 13,499 31,607 8,343 11,452 13,038 14,755 5.32%
-
Tax Rate 25.51% 28.55% 7.95% 30.95% 28.71% 27.84% 28.45% -
Total Cost 117,790 125,808 81,592 107,582 98,652 109,988 75,318 34.76%
-
Net Worth 334,651 374,529 358,918 349,205 341,661 652,690 647,998 -35.65%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 31,464 - - 315,440 - -
Div Payout % - - 99.55% - - 2,419.39% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 334,651 374,529 358,918 349,205 341,661 652,690 647,998 -35.65%
NOSH 160,120 159,374 158,114 158,011 158,176 158,036 158,048 0.87%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 11.92% 9.69% 27.92% 7.20% 10.40% 10.60% 16.38% -
ROE 4.77% 3.60% 8.81% 2.39% 3.35% 2.00% 2.28% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 83.52 87.41 71.59 73.36 69.61 77.85 56.99 29.05%
EPS 9.96 8.47 19.99 5.28 7.24 8.25 9.33 4.45%
DPS 0.00 0.00 19.90 0.00 0.00 199.60 0.00 -
NAPS 2.09 2.35 2.27 2.21 2.16 4.13 4.10 -36.21%
Adjusted Per Share Value based on latest NOSH - 158,011
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 37.15 38.70 31.44 32.20 30.58 34.17 25.02 30.18%
EPS 4.43 3.75 8.78 2.32 3.18 3.62 4.10 5.30%
DPS 0.00 0.00 8.74 0.00 0.00 87.62 0.00 -
NAPS 0.9296 1.0404 0.997 0.97 0.9491 1.813 1.80 -35.65%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.05 2.99 2.56 2.69 2.00 2.31 2.44 -
P/RPS 2.45 3.42 3.58 3.67 2.87 2.97 4.28 -31.08%
P/EPS 20.58 35.30 12.81 50.95 27.62 28.00 26.14 -14.74%
EY 4.86 2.83 7.81 1.96 3.62 3.57 3.83 17.22%
DY 0.00 0.00 7.77 0.00 0.00 86.41 0.00 -
P/NAPS 0.98 1.27 1.13 1.22 0.93 0.56 0.60 38.73%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 -
Price 2.13 2.35 2.82 2.49 2.40 3.20 2.19 -
P/RPS 2.55 2.69 3.94 3.39 3.45 4.11 3.84 -23.90%
P/EPS 21.39 27.74 14.11 47.16 33.15 38.79 23.46 -5.97%
EY 4.68 3.60 7.09 2.12 3.02 2.58 4.26 6.47%
DY 0.00 0.00 7.06 0.00 0.00 62.38 0.00 -
P/NAPS 1.02 1.00 1.24 1.13 1.11 0.77 0.53 54.78%

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