[MELEWAR] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -137.45%
YoY- 62.06%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 681,426 694,007 757,426 812,021 826,368 816,093 797,615 -9.95%
PBT 29,764 29,673 -20,766 -4,335 6,241 11,245 8,596 128.70%
Tax -724 -2,165 -1,001 -4,178 -6,716 -7,181 -8,442 -80.52%
NP 29,040 27,508 -21,767 -8,513 -475 4,064 154 3177.93%
-
NP to SH 32,582 30,685 -20,276 -9,365 -3,944 -626 -6,301 -
-
Tax Rate 2.43% 7.30% - - 107.61% 63.86% 98.21% -
Total Cost 652,386 666,499 779,193 820,534 826,843 812,029 797,461 -12.51%
-
Net Worth 327,070 327,070 269,563 242,231 217,764 248,075 245,820 20.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 327,070 327,070 269,563 242,231 217,764 248,075 245,820 20.95%
NOSH 359,418 359,418 359,418 359,417 359,417 225,523 225,523 36.40%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.26% 3.96% -2.87% -1.05% -0.06% 0.50% 0.02% -
ROE 9.96% 9.38% -7.52% -3.87% -1.81% -0.25% -2.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 189.59 193.09 210.74 251.42 288.40 361.87 353.67 -33.98%
EPS 9.07 8.54 -5.64 -2.90 -1.38 -0.28 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.75 0.75 0.76 1.10 1.09 -11.32%
Adjusted Per Share Value based on latest NOSH - 359,417
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 189.57 193.07 210.71 225.90 229.89 227.04 221.89 -9.95%
EPS 9.06 8.54 -5.64 -2.61 -1.10 -0.17 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9099 0.9099 0.7499 0.6739 0.6058 0.6901 0.6839 20.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.12 0.14 0.11 0.15 0.185 0.205 -
P/RPS 0.07 0.06 0.07 0.04 0.05 0.05 0.06 10.81%
P/EPS 1.43 1.41 -2.48 -3.79 -10.90 -66.65 -7.34 -
EY 69.73 71.15 -40.30 -26.36 -9.18 -1.50 -13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.19 0.15 0.20 0.17 0.19 -18.40%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 28/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.135 0.12 0.12 0.115 0.125 0.15 0.18 -
P/RPS 0.07 0.06 0.06 0.05 0.04 0.04 0.05 25.12%
P/EPS 1.49 1.41 -2.13 -3.97 -9.08 -54.04 -6.44 -
EY 67.15 71.15 -47.01 -25.21 -11.01 -1.85 -15.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.16 0.15 0.16 0.14 0.17 -7.99%

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