[MELEWAR] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -6.45%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 478,535 462,254 439,128 429,736 424,045 390,849 383,891 15.84%
PBT 81,379 80,553 66,837 76,803 81,068 77,534 65,291 15.83%
Tax -16,478 -16,113 -19,249 -21,458 -21,909 -20,912 2,988 -
NP 64,901 64,440 47,588 55,345 59,159 56,622 68,279 -3.32%
-
NP to SH 64,901 64,440 47,588 55,345 59,159 56,622 68,279 -3.32%
-
Tax Rate 20.25% 20.00% 28.80% 27.94% 27.03% 26.97% -4.58% -
Total Cost 413,634 397,814 391,540 374,391 364,886 334,227 315,612 19.77%
-
Net Worth 374,529 358,918 349,205 341,661 652,690 647,998 649,914 -30.77%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 31,464 346,905 - - - - 15,813 58.26%
Div Payout % 48.48% 538.34% - - - - 23.16% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 374,529 358,918 349,205 341,661 652,690 647,998 649,914 -30.77%
NOSH 159,374 158,114 158,011 158,176 158,036 158,048 158,153 0.51%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 13.56% 13.94% 10.84% 12.88% 13.95% 14.49% 17.79% -
ROE 17.33% 17.95% 13.63% 16.20% 9.06% 8.74% 10.51% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 300.26 292.35 277.91 271.68 268.32 247.30 242.73 15.24%
EPS 40.72 40.76 30.12 34.99 37.43 35.83 43.17 -3.82%
DPS 19.90 219.50 0.00 0.00 0.00 0.00 10.00 58.27%
NAPS 2.35 2.27 2.21 2.16 4.13 4.10 4.1094 -31.12%
Adjusted Per Share Value based on latest NOSH - 158,176
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 132.93 128.40 121.98 119.37 117.79 108.57 106.64 15.84%
EPS 18.03 17.90 13.22 15.37 16.43 15.73 18.97 -3.33%
DPS 8.74 96.36 0.00 0.00 0.00 0.00 4.39 58.32%
NAPS 1.0404 0.997 0.97 0.9491 1.813 1.80 1.8053 -30.77%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.99 2.56 2.69 2.00 2.31 2.44 2.75 -
P/RPS 1.00 0.88 0.97 0.74 0.86 0.99 1.13 -7.83%
P/EPS 7.34 6.28 8.93 5.72 6.17 6.81 6.37 9.91%
EY 13.62 15.92 11.20 17.49 16.21 14.68 15.70 -9.04%
DY 6.66 85.74 0.00 0.00 0.00 0.00 3.64 49.64%
P/NAPS 1.27 1.13 1.22 0.93 0.56 0.60 0.67 53.22%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 04/12/02 -
Price 2.35 2.82 2.49 2.40 3.20 2.19 2.63 -
P/RPS 0.78 0.96 0.90 0.88 1.19 0.89 1.08 -19.51%
P/EPS 5.77 6.92 8.27 6.86 8.55 6.11 6.09 -3.53%
EY 17.33 14.45 12.10 14.58 11.70 16.36 16.42 3.66%
DY 8.47 77.84 0.00 0.00 0.00 0.00 3.80 70.71%
P/NAPS 1.00 1.24 1.13 1.11 0.77 0.53 0.64 34.68%

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