[MELEWAR] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 11.71%
YoY- 132.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 725,572 752,246 732,917 788,816 730,672 738,603 676,814 4.74%
PBT 56,069 64,335 75,086 83,270 72,722 72,017 56,593 -0.61%
Tax -14,099 -15,297 -20,646 -21,471 -17,758 -16,676 -11,687 13.31%
NP 41,970 49,038 54,440 61,799 54,964 55,341 44,906 -4.40%
-
NP to SH 30,343 35,721 40,124 45,759 40,964 42,348 36,299 -11.25%
-
Tax Rate 25.15% 23.78% 27.50% 25.78% 24.42% 23.16% 20.65% -
Total Cost 683,602 703,208 678,477 727,017 675,708 683,262 631,908 5.37%
-
Net Worth 409,736 409,736 402,548 391,765 377,388 370,200 348,635 11.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 8,015 8,015 8,015 8,015 -
Div Payout % - - - 17.52% 19.57% 18.93% 22.08% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 409,736 409,736 402,548 391,765 377,388 370,200 348,635 11.35%
NOSH 359,418 359,418 359,418 359,418 359,418 359,418 359,418 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.78% 6.52% 7.43% 7.83% 7.52% 7.49% 6.63% -
ROE 7.41% 8.72% 9.97% 11.68% 10.85% 11.44% 10.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 201.87 209.30 203.92 219.47 203.29 205.50 188.31 4.74%
EPS 8.44 9.94 11.16 12.73 11.40 11.78 10.10 -11.27%
DPS 0.00 0.00 0.00 2.23 2.23 2.23 2.23 -
NAPS 1.14 1.14 1.12 1.09 1.05 1.03 0.97 11.35%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 201.55 208.96 203.59 219.12 202.96 205.17 188.00 4.74%
EPS 8.43 9.92 11.15 12.71 11.38 11.76 10.08 -11.22%
DPS 0.00 0.00 0.00 2.23 2.23 2.23 2.23 -
NAPS 1.1382 1.1382 1.1182 1.0882 1.0483 1.0283 0.9684 11.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.225 0.295 0.375 0.35 0.41 0.515 0.455 -
P/RPS 0.11 0.14 0.18 0.16 0.20 0.25 0.24 -40.52%
P/EPS 2.67 2.97 3.36 2.75 3.60 4.37 4.51 -29.47%
EY 37.52 33.69 29.77 36.38 27.80 22.88 22.20 41.84%
DY 0.00 0.00 0.00 6.37 5.44 4.33 4.90 -
P/NAPS 0.20 0.26 0.33 0.32 0.39 0.50 0.47 -43.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.295 0.275 0.34 0.38 0.385 0.575 0.61 -
P/RPS 0.15 0.13 0.17 0.17 0.19 0.28 0.32 -39.62%
P/EPS 3.49 2.77 3.05 2.98 3.38 4.88 6.04 -30.60%
EY 28.62 36.14 32.83 33.50 29.60 20.49 16.56 43.96%
DY 0.00 0.00 0.00 5.87 5.79 3.88 3.66 -
P/NAPS 0.26 0.24 0.30 0.35 0.37 0.56 0.63 -44.53%

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