[MELEWAR] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -12.23%
YoY- 979.66%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 603,260 580,641 584,736 566,808 499,005 484,080 115,578 199.99%
PBT 146,691 145,621 151,263 44,726 50,707 72,414 24,839 225.66%
Tax -61,137 -60,143 -67,040 -8,433 -11,520 9,641 20,060 -
NP 85,554 85,478 84,223 36,293 39,187 82,055 44,899 53.51%
-
NP to SH 80,661 82,130 78,450 28,070 31,982 75,372 44,899 47.62%
-
Tax Rate 41.68% 41.30% 44.32% 18.85% 22.72% -13.31% -80.76% -
Total Cost 517,706 495,163 500,513 530,515 459,818 402,025 70,679 275.79%
-
Net Worth 508,000 585,895 576,582 507,544 506,956 504,135 338,245 31.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,513 13,513 13,513 - - 4,875 4,875 96.96%
Div Payout % 16.75% 16.45% 17.23% - - 6.47% 10.86% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 508,000 585,895 576,582 507,544 506,956 504,135 338,245 31.04%
NOSH 200,000 225,344 225,227 225,575 169,550 169,172 169,122 11.79%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.18% 14.72% 14.40% 6.40% 7.85% 16.95% 38.85% -
ROE 15.88% 14.02% 13.61% 5.53% 6.31% 14.95% 13.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 301.63 257.67 259.62 251.27 294.31 286.15 68.34 168.34%
EPS 40.33 36.45 34.83 12.44 18.86 44.55 26.55 32.04%
DPS 6.76 6.00 6.00 0.00 0.00 2.88 2.88 76.34%
NAPS 2.54 2.60 2.56 2.25 2.99 2.98 2.00 17.22%
Adjusted Per Share Value based on latest NOSH - 225,575
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.83 161.53 162.67 157.68 138.82 134.67 32.15 200.02%
EPS 22.44 22.85 21.82 7.81 8.90 20.97 12.49 47.63%
DPS 3.76 3.76 3.76 0.00 0.00 1.36 1.36 96.62%
NAPS 1.4132 1.6299 1.604 1.412 1.4103 1.4025 0.941 31.04%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.55 1.24 1.22 1.09 1.07 1.13 -
P/RPS 0.46 0.60 0.48 0.49 0.37 0.37 1.65 -57.22%
P/EPS 3.45 4.25 3.56 9.80 5.78 2.40 4.26 -13.08%
EY 29.01 23.51 28.09 10.20 17.31 41.64 23.49 15.06%
DY 4.86 3.87 4.84 0.00 0.00 2.69 2.55 53.53%
P/NAPS 0.55 0.60 0.48 0.54 0.36 0.36 0.57 -2.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 03/12/07 28/08/07 30/05/07 27/02/07 29/11/06 - -
Price 1.13 1.30 1.48 1.05 1.09 1.18 0.00 -
P/RPS 0.37 0.50 0.57 0.42 0.37 0.41 0.00 -
P/EPS 2.80 3.57 4.25 8.44 5.78 2.65 0.00 -
EY 35.69 28.04 23.53 11.85 17.31 37.76 0.00 -
DY 5.98 4.61 4.05 0.00 0.00 2.44 0.00 -
P/NAPS 0.44 0.50 0.58 0.47 0.36 0.40 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