[MELEWAR] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -57.57%
YoY- 1102.26%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 580,641 584,736 566,808 499,005 484,080 115,578 244,483 77.91%
PBT 145,621 151,263 44,726 50,707 72,414 24,839 18,495 295.27%
Tax -60,143 -67,040 -8,433 -11,520 9,641 20,060 21,961 -
NP 85,478 84,223 36,293 39,187 82,055 44,899 40,456 64.58%
-
NP to SH 82,130 78,450 28,070 31,982 75,372 44,899 40,456 60.26%
-
Tax Rate 41.30% 44.32% 18.85% 22.72% -13.31% -80.76% -118.74% -
Total Cost 495,163 500,513 530,515 459,818 402,025 70,679 204,027 80.49%
-
Net Worth 585,895 576,582 507,544 506,956 504,135 338,245 338,086 44.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,513 13,513 - - 4,875 4,875 4,875 97.20%
Div Payout % 16.45% 17.23% - - 6.47% 10.86% 12.05% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 585,895 576,582 507,544 506,956 504,135 338,245 338,086 44.22%
NOSH 225,344 225,227 225,575 169,550 169,172 169,122 169,043 21.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.72% 14.40% 6.40% 7.85% 16.95% 38.85% 16.55% -
ROE 14.02% 13.61% 5.53% 6.31% 14.95% 13.27% 11.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 257.67 259.62 251.27 294.31 286.15 68.34 144.63 46.90%
EPS 36.45 34.83 12.44 18.86 44.55 26.55 23.93 32.35%
DPS 6.00 6.00 0.00 0.00 2.88 2.88 2.88 63.04%
NAPS 2.60 2.56 2.25 2.99 2.98 2.00 2.00 19.09%
Adjusted Per Share Value based on latest NOSH - 169,550
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.53 162.67 157.68 138.82 134.67 32.15 68.01 77.92%
EPS 22.85 21.82 7.81 8.90 20.97 12.49 11.25 60.31%
DPS 3.76 3.76 0.00 0.00 1.36 1.36 1.36 96.86%
NAPS 1.6299 1.604 1.412 1.4103 1.4025 0.941 0.9405 44.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.55 1.24 1.22 1.09 1.07 1.13 1.12 -
P/RPS 0.60 0.48 0.49 0.37 0.37 1.65 0.77 -15.30%
P/EPS 4.25 3.56 9.80 5.78 2.40 4.26 4.68 -6.21%
EY 23.51 28.09 10.20 17.31 41.64 23.49 21.37 6.56%
DY 3.87 4.84 0.00 0.00 2.69 2.55 2.57 31.34%
P/NAPS 0.60 0.48 0.54 0.36 0.36 0.57 0.56 4.70%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 28/08/07 30/05/07 27/02/07 29/11/06 - - -
Price 1.30 1.48 1.05 1.09 1.18 0.00 0.00 -
P/RPS 0.50 0.57 0.42 0.37 0.41 0.00 0.00 -
P/EPS 3.57 4.25 8.44 5.78 2.65 0.00 0.00 -
EY 28.04 23.53 11.85 17.31 37.76 0.00 0.00 -
DY 4.61 4.05 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.50 0.58 0.47 0.36 0.40 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