[MELEWAR] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.27%
YoY- 651.77%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 752,246 732,917 788,816 730,672 738,603 676,814 590,295 17.59%
PBT 64,335 75,086 83,270 72,722 72,017 56,593 28,234 73.42%
Tax -15,297 -20,646 -21,471 -17,758 -16,676 -11,687 -5,698 93.51%
NP 49,038 54,440 61,799 54,964 55,341 44,906 22,536 68.15%
-
NP to SH 35,721 40,124 45,759 40,964 42,348 36,299 19,666 49.03%
-
Tax Rate 23.78% 27.50% 25.78% 24.42% 23.16% 20.65% 20.18% -
Total Cost 703,208 678,477 727,017 675,708 683,262 631,908 567,759 15.37%
-
Net Worth 409,736 402,548 391,765 377,388 370,200 348,635 345,041 12.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 8,015 8,015 8,015 8,015 - -
Div Payout % - - 17.52% 19.57% 18.93% 22.08% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 409,736 402,548 391,765 377,388 370,200 348,635 345,041 12.17%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.52% 7.43% 7.83% 7.52% 7.49% 6.63% 3.82% -
ROE 8.72% 9.97% 11.68% 10.85% 11.44% 10.41% 5.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 209.30 203.92 219.47 203.29 205.50 188.31 164.24 17.59%
EPS 9.94 11.16 12.73 11.40 11.78 10.10 5.47 49.07%
DPS 0.00 0.00 2.23 2.23 2.23 2.23 0.00 -
NAPS 1.14 1.12 1.09 1.05 1.03 0.97 0.96 12.17%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 208.96 203.59 219.12 202.96 205.17 188.00 163.97 17.59%
EPS 9.92 11.15 12.71 11.38 11.76 10.08 5.46 49.05%
DPS 0.00 0.00 2.23 2.23 2.23 2.23 0.00 -
NAPS 1.1382 1.1182 1.0882 1.0483 1.0283 0.9684 0.9584 12.18%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.295 0.375 0.35 0.41 0.515 0.455 0.545 -
P/RPS 0.14 0.18 0.16 0.20 0.25 0.24 0.33 -43.62%
P/EPS 2.97 3.36 2.75 3.60 4.37 4.51 9.96 -55.46%
EY 33.69 29.77 36.38 27.80 22.88 22.20 10.04 124.63%
DY 0.00 0.00 6.37 5.44 4.33 4.90 0.00 -
P/NAPS 0.26 0.33 0.32 0.39 0.50 0.47 0.57 -40.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.275 0.34 0.38 0.385 0.575 0.61 0.565 -
P/RPS 0.13 0.17 0.17 0.19 0.28 0.32 0.34 -47.41%
P/EPS 2.77 3.05 2.98 3.38 4.88 6.04 10.33 -58.51%
EY 36.14 32.83 33.50 29.60 20.49 16.56 9.68 141.24%
DY 0.00 0.00 5.87 5.79 3.88 3.66 0.00 -
P/NAPS 0.24 0.30 0.35 0.37 0.56 0.63 0.59 -45.19%

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