[MELEWAR] QoQ TTM Result on 31-Jan-2002 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 54.83%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 383,891 366,459 352,550 352,321 347,155 354,835 367,212 2.99%
PBT 65,291 56,246 47,945 42,823 40,705 46,381 57,570 8.72%
Tax 2,988 6,388 9,284 11,113 -5,869 -6,174 -7,566 -
NP 68,279 62,634 57,229 53,936 34,836 40,207 50,004 23.01%
-
NP to SH 68,279 62,634 57,229 53,936 34,836 40,207 50,004 23.01%
-
Tax Rate -4.58% -11.36% -19.36% -25.95% 14.42% 13.31% 13.14% -
Total Cost 315,612 303,825 295,321 298,385 312,319 314,628 317,208 -0.33%
-
Net Worth 649,914 632,459 553,516 553,379 553,174 586,287 576,956 8.23%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 15,813 15,807 15,807 15,807 22,637 - - -
Div Payout % 23.16% 25.24% 27.62% 29.31% 64.98% - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 649,914 632,459 553,516 553,379 553,174 586,287 576,956 8.23%
NOSH 158,153 79,057 79,073 79,054 79,024 79,014 79,035 58.59%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 17.79% 17.09% 16.23% 15.31% 10.03% 11.33% 13.62% -
ROE 10.51% 9.90% 10.34% 9.75% 6.30% 6.86% 8.67% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 242.73 463.53 445.85 445.67 439.30 449.08 464.62 -35.05%
EPS 43.17 79.23 72.37 68.23 44.08 50.89 63.27 -22.44%
DPS 10.00 20.00 20.00 20.00 28.64 0.00 0.00 -
NAPS 4.1094 8.00 7.00 7.00 7.00 7.42 7.30 -31.75%
Adjusted Per Share Value based on latest NOSH - 79,054
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 106.64 101.79 97.93 97.87 96.43 98.57 102.00 3.00%
EPS 18.97 17.40 15.90 14.98 9.68 11.17 13.89 23.02%
DPS 4.39 4.39 4.39 4.39 6.29 0.00 0.00 -
NAPS 1.8053 1.7568 1.5375 1.5372 1.5366 1.6286 1.6027 8.23%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.75 6.10 6.30 5.15 4.56 4.56 4.14 -
P/RPS 1.13 1.32 1.41 1.16 1.04 1.02 0.89 17.20%
P/EPS 6.37 7.70 8.70 7.55 10.34 8.96 6.54 -1.73%
EY 15.70 12.99 11.49 13.25 9.67 11.16 15.28 1.81%
DY 3.64 3.28 3.17 3.88 6.28 0.00 0.00 -
P/NAPS 0.67 0.76 0.90 0.74 0.65 0.61 0.57 11.34%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 04/12/02 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 23/07/01 -
Price 2.63 2.92 6.15 6.80 4.78 4.68 4.50 -
P/RPS 1.08 0.63 1.38 1.53 1.09 1.04 0.97 7.40%
P/EPS 6.09 3.69 8.50 9.97 10.84 9.20 7.11 -9.78%
EY 16.42 27.13 11.77 10.03 9.22 10.87 14.06 10.86%
DY 3.80 6.85 3.25 2.94 5.99 0.00 0.00 -
P/NAPS 0.64 0.37 0.88 0.97 0.68 0.63 0.62 2.13%

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