[MELEWAR] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 6.93%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 459,414 598,721 568,159 502,169 478,535 462,254 439,128 3.23%
PBT 53,771 72,664 95,898 86,724 81,379 80,553 66,837 -14.23%
Tax -20,726 -26,120 -23,050 -17,327 -16,478 -16,113 -19,249 5.35%
NP 33,045 46,544 72,848 69,397 64,901 64,440 47,588 -22.70%
-
NP to SH 33,045 46,544 72,848 69,397 64,901 64,440 47,588 -22.70%
-
Tax Rate 38.54% 35.95% 24.04% 19.98% 20.25% 20.00% 28.80% -
Total Cost 426,369 552,177 495,311 432,772 413,634 397,814 391,540 6.20%
-
Net Worth 0 351,384 344,525 334,651 374,529 358,918 349,205 -
Dividend
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 15,086 15,086 31,464 31,464 31,464 346,905 - -
Div Payout % 45.66% 32.41% 43.19% 45.34% 48.48% 538.34% - -
Equity
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 0 351,384 344,525 334,651 374,529 358,918 349,205 -
NOSH 161,185 161,185 160,244 160,120 159,374 158,114 158,011 1.41%
Ratio Analysis
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.19% 7.77% 12.82% 13.82% 13.56% 13.94% 10.84% -
ROE 0.00% 13.25% 21.14% 20.74% 17.33% 17.95% 13.63% -
Per Share
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 285.02 371.45 354.56 313.62 300.26 292.35 277.91 1.79%
EPS 20.50 28.88 45.46 43.34 40.72 40.76 30.12 -23.78%
DPS 9.36 9.36 19.90 19.90 19.90 219.50 0.00 -
NAPS 0.00 2.18 2.15 2.09 2.35 2.27 2.21 -
Adjusted Per Share Value based on latest NOSH - 160,120
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 127.81 166.56 158.06 139.70 133.13 128.60 122.16 3.24%
EPS 9.19 12.95 20.27 19.31 18.06 17.93 13.24 -22.72%
DPS 4.20 4.20 8.75 8.75 8.75 96.51 0.00 -
NAPS 0.00 0.9775 0.9585 0.931 1.0419 0.9985 0.9715 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 31/03/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.97 2.17 2.14 2.05 2.99 2.56 2.69 -
P/RPS 0.69 0.58 0.60 0.65 1.00 0.88 0.97 -21.37%
P/EPS 9.61 7.51 4.71 4.73 7.34 6.28 8.93 5.31%
EY 10.41 13.31 21.24 21.14 13.62 15.92 11.20 -5.03%
DY 4.75 4.31 9.30 9.71 6.66 85.74 0.00 -
P/NAPS 0.00 1.00 1.00 0.98 1.27 1.13 1.22 -
Price Multiplier on Announcement Date
31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date - 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 18/12/03 -
Price 0.00 2.03 2.15 2.13 2.35 2.82 2.49 -
P/RPS 0.00 0.55 0.61 0.68 0.78 0.96 0.90 -
P/EPS 0.00 7.03 4.73 4.91 5.77 6.92 8.27 -
EY 0.00 14.22 21.14 20.35 17.33 14.45 12.10 -
DY 0.00 4.61 9.26 9.34 8.47 77.84 0.00 -
P/NAPS 0.00 0.93 1.00 1.02 1.00 1.24 1.13 -

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