[MELEWAR] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 25.52%
YoY- -468.33%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 552,572 514,384 599,545 704,888 777,615 785,366 703,345 -14.81%
PBT 37,863 -88,893 -246,699 -139,306 -171,210 -82,518 56,480 -23.34%
Tax 12,874 32,601 73,990 37,847 52,570 34,992 -725 -
NP 50,737 -56,292 -172,709 -101,459 -118,640 -47,526 55,755 -6.07%
-
NP to SH 55,783 -37,188 -155,977 -88,989 -119,474 -58,915 44,856 15.59%
-
Tax Rate -34.00% - - - - - 1.28% -
Total Cost 501,835 570,676 772,254 806,347 896,255 832,892 647,590 -15.59%
-
Net Worth 509,670 477,937 451,098 430,599 449,041 516,769 616,115 -11.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 9,027 9,027 9,027 9,027 -
Div Payout % - - - 0.00% 0.00% 0.00% 20.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 509,670 477,937 451,098 430,599 449,041 516,769 616,115 -11.84%
NOSH 225,517 225,442 225,549 225,445 225,648 225,663 225,683 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.18% -10.94% -28.81% -14.39% -15.26% -6.05% 7.93% -
ROE 10.94% -7.78% -34.58% -20.67% -26.61% -11.40% 7.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 245.02 228.17 265.82 312.67 344.61 348.03 311.65 -14.77%
EPS 24.74 -16.50 -69.15 -39.47 -52.95 -26.11 19.88 15.65%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 2.26 2.12 2.00 1.91 1.99 2.29 2.73 -11.80%
Adjusted Per Share Value based on latest NOSH - 225,445
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 153.49 142.88 166.54 195.80 216.00 218.16 195.37 -14.81%
EPS 15.50 -10.33 -43.33 -24.72 -33.19 -16.37 12.46 15.62%
DPS 0.00 0.00 0.00 2.51 2.51 2.51 2.51 -
NAPS 1.4158 1.3276 1.2531 1.1961 1.2473 1.4355 1.7114 -11.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.64 0.60 0.61 0.44 0.51 0.64 0.77 -
P/RPS 0.26 0.26 0.23 0.14 0.15 0.18 0.25 2.64%
P/EPS 2.59 -3.64 -0.88 -1.11 -0.96 -2.45 3.87 -23.43%
EY 38.65 -27.49 -113.37 -89.71 -103.82 -40.79 25.81 30.79%
DY 0.00 0.00 0.00 9.09 7.84 6.25 5.19 -
P/NAPS 0.28 0.28 0.31 0.23 0.26 0.28 0.28 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 26/02/09 24/11/08 26/08/08 -
Price 0.65 0.60 0.62 0.62 0.50 0.57 0.70 -
P/RPS 0.27 0.26 0.23 0.20 0.15 0.16 0.22 14.58%
P/EPS 2.63 -3.64 -0.90 -1.57 -0.94 -2.18 3.52 -17.61%
EY 38.05 -27.49 -111.54 -63.67 -105.89 -45.80 28.39 21.49%
DY 0.00 0.00 0.00 6.45 8.00 7.02 5.71 -
P/NAPS 0.29 0.28 0.31 0.32 0.25 0.25 0.26 7.53%

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