[MELEWAR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 67.87%
YoY- 1066.93%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Revenue 584,736 566,808 499,005 484,080 115,578 244,483 244,483 85.52%
PBT 151,263 44,726 50,707 72,414 24,839 18,495 18,495 343.45%
Tax -67,040 -8,433 -11,520 9,641 20,060 21,961 21,961 -
NP 84,223 36,293 39,187 82,055 44,899 40,456 40,456 68.14%
-
NP to SH 78,450 28,070 31,982 75,372 44,899 40,456 40,456 59.89%
-
Tax Rate 44.32% 18.85% 22.72% -13.31% -80.76% -118.74% -118.74% -
Total Cost 500,513 530,515 459,818 402,025 70,679 204,027 204,027 88.89%
-
Net Worth 576,582 507,544 506,956 504,135 338,245 338,086 562,253 1.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Div 13,513 - - 4,875 4,875 4,875 4,875 105.97%
Div Payout % 17.23% - - 6.47% 10.86% 12.05% 12.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Net Worth 576,582 507,544 506,956 504,135 338,245 338,086 562,253 1.79%
NOSH 225,227 225,575 169,550 169,172 169,122 169,043 162,500 26.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
NP Margin 14.40% 6.40% 7.85% 16.95% 38.85% 16.55% 16.55% -
ROE 13.61% 5.53% 6.31% 14.95% 13.27% 11.97% 7.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 259.62 251.27 294.31 286.15 68.34 144.63 150.45 47.20%
EPS 34.83 12.44 18.86 44.55 26.55 23.93 24.90 26.85%
DPS 6.00 0.00 0.00 2.88 2.88 2.88 3.00 63.43%
NAPS 2.56 2.25 2.99 2.98 2.00 2.00 3.46 -19.22%
Adjusted Per Share Value based on latest NOSH - 169,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
RPS 162.67 157.68 138.82 134.67 32.15 68.01 68.01 85.53%
EPS 21.82 7.81 8.90 20.97 12.49 11.25 11.25 59.92%
DPS 3.76 0.00 0.00 1.36 1.36 1.36 1.36 105.59%
NAPS 1.604 1.412 1.4103 1.4025 0.941 0.9405 1.5642 1.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 27/01/06 -
Price 1.24 1.22 1.09 1.07 1.13 1.12 0.98 -
P/RPS 0.48 0.49 0.37 0.37 1.65 0.77 0.65 -19.33%
P/EPS 3.56 9.80 5.78 2.40 4.26 4.68 3.94 -6.93%
EY 28.09 10.20 17.31 41.64 23.49 21.37 25.40 7.39%
DY 4.84 0.00 0.00 2.69 2.55 2.57 3.06 38.39%
P/NAPS 0.48 0.54 0.36 0.36 0.57 0.56 0.28 46.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/01/06 CAGR
Date 28/08/07 30/05/07 27/02/07 29/11/06 - - - -
Price 1.48 1.05 1.09 1.18 0.00 0.00 0.00 -
P/RPS 0.57 0.42 0.37 0.41 0.00 0.00 0.00 -
P/EPS 4.25 8.44 5.78 2.65 0.00 0.00 0.00 -
EY 23.53 11.85 17.31 37.76 0.00 0.00 0.00 -
DY 4.05 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.36 0.40 0.00 0.00 0.00 -

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