[MELEWAR] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.79%
YoY- 152.21%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 785,366 703,345 629,804 603,260 580,641 584,736 566,808 24.21%
PBT -82,518 56,480 72,153 146,691 145,621 151,263 44,726 -
Tax 34,992 -725 -42,136 -61,137 -60,143 -67,040 -8,433 -
NP -47,526 55,755 30,017 85,554 85,478 84,223 36,293 -
-
NP to SH -58,915 44,856 24,160 80,661 82,130 78,450 28,070 -
-
Tax Rate - 1.28% 58.40% 41.68% 41.30% 44.32% 18.85% -
Total Cost 832,892 647,590 599,787 517,706 495,163 500,513 530,515 34.96%
-
Net Worth 516,769 616,115 523,507 508,000 585,895 576,582 507,544 1.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,027 9,027 13,513 13,513 13,513 13,513 - -
Div Payout % 0.00% 20.13% 55.93% 16.75% 16.45% 17.23% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 516,769 616,115 523,507 508,000 585,895 576,582 507,544 1.20%
NOSH 225,663 225,683 225,649 200,000 225,344 225,227 225,575 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -6.05% 7.93% 4.77% 14.18% 14.72% 14.40% 6.40% -
ROE -11.40% 7.28% 4.62% 15.88% 14.02% 13.61% 5.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 348.03 311.65 279.11 301.63 257.67 259.62 251.27 24.18%
EPS -26.11 19.88 10.71 40.33 36.45 34.83 12.44 -
DPS 4.00 4.00 5.99 6.76 6.00 6.00 0.00 -
NAPS 2.29 2.73 2.32 2.54 2.60 2.56 2.25 1.17%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 218.49 195.67 175.21 167.83 161.53 162.67 157.68 24.21%
EPS -16.39 12.48 6.72 22.44 22.85 21.82 7.81 -
DPS 2.51 2.51 3.76 3.76 3.76 3.76 0.00 -
NAPS 1.4376 1.714 1.4564 1.4132 1.6299 1.604 1.412 1.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.77 0.99 1.39 1.55 1.24 1.22 -
P/RPS 0.18 0.25 0.35 0.46 0.60 0.48 0.49 -48.61%
P/EPS -2.45 3.87 9.25 3.45 4.25 3.56 9.80 -
EY -40.79 25.81 10.82 29.01 23.51 28.09 10.20 -
DY 6.25 5.19 6.05 4.86 3.87 4.84 0.00 -
P/NAPS 0.28 0.28 0.43 0.55 0.60 0.48 0.54 -35.38%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 27/05/08 29/02/08 03/12/07 28/08/07 30/05/07 -
Price 0.57 0.70 0.96 1.13 1.30 1.48 1.05 -
P/RPS 0.16 0.22 0.34 0.37 0.50 0.57 0.42 -47.35%
P/EPS -2.18 3.52 8.97 2.80 3.57 4.25 8.44 -
EY -45.80 28.39 11.15 35.69 28.04 23.53 11.85 -
DY 7.02 5.71 6.24 5.98 4.61 4.05 0.00 -
P/NAPS 0.25 0.26 0.41 0.44 0.50 0.58 0.47 -34.27%

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