[MELEWAR] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
10-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 4.48%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 462,254 439,128 429,736 424,045 390,849 383,891 366,459 16.69%
PBT 80,553 66,837 76,803 81,068 77,534 65,291 56,246 26.97%
Tax -16,113 -19,249 -21,458 -21,909 -20,912 2,988 6,388 -
NP 64,440 47,588 55,345 59,159 56,622 68,279 62,634 1.90%
-
NP to SH 64,440 47,588 55,345 59,159 56,622 68,279 62,634 1.90%
-
Tax Rate 20.00% 28.80% 27.94% 27.03% 26.97% -4.58% -11.36% -
Total Cost 397,814 391,540 374,391 364,886 334,227 315,612 303,825 19.62%
-
Net Worth 358,918 349,205 341,661 652,690 647,998 649,914 632,459 -31.38%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 346,905 - - - - 15,813 15,807 679.46%
Div Payout % 538.34% - - - - 23.16% 25.24% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 358,918 349,205 341,661 652,690 647,998 649,914 632,459 -31.38%
NOSH 158,114 158,011 158,176 158,036 158,048 158,153 79,057 58.53%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.94% 10.84% 12.88% 13.95% 14.49% 17.79% 17.09% -
ROE 17.95% 13.63% 16.20% 9.06% 8.74% 10.51% 9.90% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 292.35 277.91 271.68 268.32 247.30 242.73 463.53 -26.39%
EPS 40.76 30.12 34.99 37.43 35.83 43.17 79.23 -35.71%
DPS 219.50 0.00 0.00 0.00 0.00 10.00 20.00 391.70%
NAPS 2.27 2.21 2.16 4.13 4.10 4.1094 8.00 -56.72%
Adjusted Per Share Value based on latest NOSH - 158,036
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 128.60 122.16 119.55 117.97 108.73 106.80 101.95 16.69%
EPS 17.93 13.24 15.40 16.46 15.75 19.00 17.42 1.93%
DPS 96.51 0.00 0.00 0.00 0.00 4.40 4.40 679.17%
NAPS 0.9985 0.9715 0.9505 1.8158 1.8027 1.8081 1.7595 -31.38%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.56 2.69 2.00 2.31 2.44 2.75 6.10 -
P/RPS 0.88 0.97 0.74 0.86 0.99 1.13 1.32 -23.62%
P/EPS 6.28 8.93 5.72 6.17 6.81 6.37 7.70 -12.67%
EY 15.92 11.20 17.49 16.21 14.68 15.70 12.99 14.47%
DY 85.74 0.00 0.00 0.00 0.00 3.64 3.28 775.57%
P/NAPS 1.13 1.22 0.93 0.56 0.60 0.67 0.76 30.17%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 -
Price 2.82 2.49 2.40 3.20 2.19 2.63 2.92 -
P/RPS 0.96 0.90 0.88 1.19 0.89 1.08 0.63 32.31%
P/EPS 6.92 8.27 6.86 8.55 6.11 6.09 3.69 51.89%
EY 14.45 12.10 14.58 11.70 16.36 16.42 27.13 -34.21%
DY 77.84 0.00 0.00 0.00 0.00 3.80 6.85 403.21%
P/NAPS 1.24 1.13 1.11 0.77 0.53 0.64 0.37 123.45%

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