[MELEWAR] QoQ TTM Result on 31-Jan-2006 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 1367.82%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Revenue 484,080 115,578 244,483 244,483 277,280 277,280 322,437 50.13%
PBT 72,414 24,839 18,495 18,495 -1,160 -1,160 17,027 325.28%
Tax 9,641 20,060 21,961 21,961 -2,031 -2,031 -10,568 -191.22%
NP 82,055 44,899 40,456 40,456 -3,191 -3,191 6,459 1170.39%
-
NP to SH 75,372 44,899 40,456 40,456 -3,191 -3,191 6,459 1066.92%
-
Tax Rate -13.31% -80.76% -118.74% -118.74% - - 62.07% -
Total Cost 402,025 70,679 204,027 204,027 280,471 280,471 315,978 27.23%
-
Net Worth 504,135 338,245 338,086 562,253 0 336,833 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Div 4,875 4,875 4,875 4,875 - - - -
Div Payout % 6.47% 10.86% 12.05% 12.05% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Net Worth 504,135 338,245 338,086 562,253 0 336,833 0 -
NOSH 169,172 169,122 169,043 162,500 160,397 160,397 160,512 5.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
NP Margin 16.95% 38.85% 16.55% 16.55% -1.15% -1.15% 2.00% -
ROE 14.95% 13.27% 11.97% 7.20% 0.00% -0.95% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
RPS 286.15 68.34 144.63 150.45 172.87 172.87 200.88 42.44%
EPS 44.55 26.55 23.93 24.90 -1.99 -1.99 4.02 1008.20%
DPS 2.88 2.88 2.88 3.00 0.00 0.00 0.00 -
NAPS 2.98 2.00 2.00 3.46 0.00 2.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,500
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
RPS 134.47 32.11 67.91 67.91 77.02 77.02 89.57 50.12%
EPS 20.94 12.47 11.24 11.24 -0.89 -0.89 1.79 1069.83%
DPS 1.35 1.35 1.35 1.35 0.00 0.00 0.00 -
NAPS 1.4004 0.9396 0.9391 1.5618 0.00 0.9356 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Date 29/09/06 30/06/06 31/03/06 27/01/06 30/12/05 31/10/05 30/09/05 -
Price 1.07 1.13 1.12 0.98 0.99 1.25 1.45 -
P/RPS 0.37 1.65 0.77 0.65 0.57 0.72 0.72 -48.61%
P/EPS 2.40 4.26 4.68 3.94 -49.76 -62.83 36.03 -93.33%
EY 41.64 23.49 21.37 25.40 -2.01 -1.59 2.78 1397.84%
DY 2.69 2.55 2.57 3.06 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.56 0.28 0.00 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/01/06 31/12/05 31/10/05 30/09/05 CAGR
Date 29/11/06 - - - - - - -
Price 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 37.76 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -

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