[MELEWAR] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 4.69%
YoY- 8.97%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 703,345 629,804 603,260 580,641 584,736 566,808 499,005 25.73%
PBT 56,480 72,153 146,691 145,621 151,263 44,726 50,707 7.45%
Tax -725 -42,136 -61,137 -60,143 -67,040 -8,433 -11,520 -84.20%
NP 55,755 30,017 85,554 85,478 84,223 36,293 39,187 26.52%
-
NP to SH 44,856 24,160 80,661 82,130 78,450 28,070 31,982 25.32%
-
Tax Rate 1.28% 58.40% 41.68% 41.30% 44.32% 18.85% 22.72% -
Total Cost 647,590 599,787 517,706 495,163 500,513 530,515 459,818 25.67%
-
Net Worth 616,115 523,507 508,000 585,895 576,582 507,544 506,956 13.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,027 13,513 13,513 13,513 13,513 - - -
Div Payout % 20.13% 55.93% 16.75% 16.45% 17.23% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 616,115 523,507 508,000 585,895 576,582 507,544 506,956 13.89%
NOSH 225,683 225,649 200,000 225,344 225,227 225,575 169,550 21.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.93% 4.77% 14.18% 14.72% 14.40% 6.40% 7.85% -
ROE 7.28% 4.62% 15.88% 14.02% 13.61% 5.53% 6.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 311.65 279.11 301.63 257.67 259.62 251.27 294.31 3.89%
EPS 19.88 10.71 40.33 36.45 34.83 12.44 18.86 3.57%
DPS 4.00 5.99 6.76 6.00 6.00 0.00 0.00 -
NAPS 2.73 2.32 2.54 2.60 2.56 2.25 2.99 -5.88%
Adjusted Per Share Value based on latest NOSH - 225,344
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 195.37 174.95 167.57 161.29 162.43 157.45 138.61 25.73%
EPS 12.46 6.71 22.41 22.81 21.79 7.80 8.88 25.36%
DPS 2.51 3.75 3.75 3.75 3.75 0.00 0.00 -
NAPS 1.7114 1.4542 1.4111 1.6275 1.6016 1.4098 1.4082 13.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.99 1.39 1.55 1.24 1.22 1.09 -
P/RPS 0.25 0.35 0.46 0.60 0.48 0.49 0.37 -23.01%
P/EPS 3.87 9.25 3.45 4.25 3.56 9.80 5.78 -23.48%
EY 25.81 10.82 29.01 23.51 28.09 10.20 17.31 30.54%
DY 5.19 6.05 4.86 3.87 4.84 0.00 0.00 -
P/NAPS 0.28 0.43 0.55 0.60 0.48 0.54 0.36 -15.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 30/05/07 27/02/07 -
Price 0.70 0.96 1.13 1.30 1.48 1.05 1.09 -
P/RPS 0.22 0.34 0.37 0.50 0.57 0.42 0.37 -29.31%
P/EPS 3.52 8.97 2.80 3.57 4.25 8.44 5.78 -28.17%
EY 28.39 11.15 35.69 28.04 23.53 11.85 17.31 39.11%
DY 5.71 6.24 5.98 4.61 4.05 0.00 0.00 -
P/NAPS 0.26 0.41 0.44 0.50 0.58 0.47 0.36 -19.51%

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