[MELEWAR] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 76.16%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 707,147 633,657 552,572 514,384 599,545 704,888 777,615 -6.15%
PBT 91,622 121,638 37,863 -88,893 -246,699 -139,306 -171,210 -
Tax -12,606 5,392 12,874 32,601 73,990 37,847 52,570 -
NP 79,016 127,030 50,737 -56,292 -172,709 -101,459 -118,640 -
-
NP to SH 67,629 116,178 55,783 -37,188 -155,977 -88,989 -119,474 -
-
Tax Rate 13.76% -4.43% -34.00% - - - - -
Total Cost 628,131 506,627 501,835 570,676 772,254 806,347 896,255 -21.15%
-
Net Worth 523,296 545,869 509,670 477,937 451,098 430,599 449,041 10.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,511 - - - - 9,027 9,027 -37.10%
Div Payout % 6.67% - - - - 0.00% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 523,296 545,869 509,670 477,937 451,098 430,599 449,041 10.77%
NOSH 225,558 225,565 225,517 225,442 225,549 225,445 225,648 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.17% 20.05% 9.18% -10.94% -28.81% -14.39% -15.26% -
ROE 12.92% 21.28% 10.94% -7.78% -34.58% -20.67% -26.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 313.51 280.92 245.02 228.17 265.82 312.67 344.61 -6.12%
EPS 29.98 51.51 24.74 -16.50 -69.15 -39.47 -52.95 -
DPS 2.00 0.00 0.00 0.00 0.00 4.00 4.00 -37.08%
NAPS 2.32 2.42 2.26 2.12 2.00 1.91 1.99 10.80%
Adjusted Per Share Value based on latest NOSH - 225,442
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 196.73 176.28 153.72 143.10 166.79 196.10 216.33 -6.15%
EPS 18.81 32.32 15.52 -10.35 -43.39 -24.76 -33.24 -
DPS 1.25 0.00 0.00 0.00 0.00 2.51 2.51 -37.25%
NAPS 1.4558 1.5186 1.4179 1.3296 1.2549 1.1979 1.2492 10.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.69 0.64 0.60 0.61 0.44 0.51 -
P/RPS 0.21 0.25 0.26 0.26 0.23 0.14 0.15 25.22%
P/EPS 2.23 1.34 2.59 -3.64 -0.88 -1.11 -0.96 -
EY 44.75 74.65 38.65 -27.49 -113.37 -89.71 -103.82 -
DY 2.99 0.00 0.00 0.00 0.00 9.09 7.84 -47.50%
P/NAPS 0.29 0.29 0.28 0.28 0.31 0.23 0.26 7.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.77 0.64 0.65 0.60 0.62 0.62 0.50 -
P/RPS 0.25 0.23 0.27 0.26 0.23 0.20 0.15 40.70%
P/EPS 2.57 1.24 2.63 -3.64 -0.90 -1.57 -0.94 -
EY 38.94 80.48 38.05 -27.49 -111.54 -63.67 -105.89 -
DY 2.60 0.00 0.00 0.00 0.00 6.45 8.00 -52.82%
P/NAPS 0.33 0.26 0.29 0.28 0.31 0.32 0.25 20.39%

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