[MELEWAR] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 250.0%
YoY- 146.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 729,319 707,147 633,657 552,572 514,384 599,545 704,888 2.29%
PBT 62,394 91,622 121,638 37,863 -88,893 -246,699 -139,306 -
Tax -13,223 -12,606 5,392 12,874 32,601 73,990 37,847 -
NP 49,171 79,016 127,030 50,737 -56,292 -172,709 -101,459 -
-
NP to SH 36,973 67,629 116,178 55,783 -37,188 -155,977 -88,989 -
-
Tax Rate 21.19% 13.76% -4.43% -34.00% - - - -
Total Cost 680,148 628,131 506,627 501,835 570,676 772,254 806,347 -10.71%
-
Net Worth 513,723 523,296 545,869 509,670 477,937 451,098 430,599 12.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,511 4,511 - - - - 9,027 -37.00%
Div Payout % 12.20% 6.67% - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 513,723 523,296 545,869 509,670 477,937 451,098 430,599 12.47%
NOSH 225,317 225,558 225,565 225,517 225,442 225,549 225,445 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.74% 11.17% 20.05% 9.18% -10.94% -28.81% -14.39% -
ROE 7.20% 12.92% 21.28% 10.94% -7.78% -34.58% -20.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 323.69 313.51 280.92 245.02 228.17 265.82 312.67 2.33%
EPS 16.41 29.98 51.51 24.74 -16.50 -69.15 -39.47 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 4.00 -36.97%
NAPS 2.28 2.32 2.42 2.26 2.12 2.00 1.91 12.51%
Adjusted Per Share Value based on latest NOSH - 225,517
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 202.59 196.43 176.02 153.49 142.88 166.54 195.80 2.29%
EPS 10.27 18.79 32.27 15.50 -10.33 -43.33 -24.72 -
DPS 1.25 1.25 0.00 0.00 0.00 0.00 2.51 -37.14%
NAPS 1.427 1.4536 1.5163 1.4158 1.3276 1.2531 1.1961 12.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.69 0.67 0.69 0.64 0.60 0.61 0.44 -
P/RPS 0.21 0.21 0.25 0.26 0.26 0.23 0.14 31.00%
P/EPS 4.20 2.23 1.34 2.59 -3.64 -0.88 -1.11 -
EY 23.78 44.75 74.65 38.65 -27.49 -113.37 -89.71 -
DY 2.90 2.99 0.00 0.00 0.00 0.00 9.09 -53.27%
P/NAPS 0.30 0.29 0.29 0.28 0.28 0.31 0.23 19.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 23/11/09 28/08/09 29/05/09 -
Price 0.80 0.77 0.64 0.65 0.60 0.62 0.62 -
P/RPS 0.25 0.25 0.23 0.27 0.26 0.23 0.20 16.02%
P/EPS 4.88 2.57 1.24 2.63 -3.64 -0.90 -1.57 -
EY 20.51 38.94 80.48 38.05 -27.49 -111.54 -63.67 -
DY 2.50 2.60 0.00 0.00 0.00 0.00 6.45 -46.80%
P/NAPS 0.35 0.33 0.26 0.29 0.28 0.31 0.32 6.15%

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