[MELEWAR] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 108.27%
YoY- 230.55%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 690,880 729,319 707,147 633,657 552,572 514,384 599,545 9.88%
PBT 29,625 62,394 91,622 121,638 37,863 -88,893 -246,699 -
Tax -9,180 -13,223 -12,606 5,392 12,874 32,601 73,990 -
NP 20,445 49,171 79,016 127,030 50,737 -56,292 -172,709 -
-
NP to SH 13,923 36,973 67,629 116,178 55,783 -37,188 -155,977 -
-
Tax Rate 30.99% 21.19% 13.76% -4.43% -34.00% - - -
Total Cost 670,435 680,148 628,131 506,627 501,835 570,676 772,254 -8.97%
-
Net Worth 520,830 513,723 523,296 545,869 509,670 477,937 451,098 10.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,511 4,511 4,511 - - - - -
Div Payout % 32.40% 12.20% 6.67% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 520,830 513,723 523,296 545,869 509,670 477,937 451,098 10.02%
NOSH 225,467 225,317 225,558 225,565 225,517 225,442 225,549 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.96% 6.74% 11.17% 20.05% 9.18% -10.94% -28.81% -
ROE 2.67% 7.20% 12.92% 21.28% 10.94% -7.78% -34.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 306.42 323.69 313.51 280.92 245.02 228.17 265.82 9.91%
EPS 6.18 16.41 29.98 51.51 24.74 -16.50 -69.15 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.28 2.32 2.42 2.26 2.12 2.00 10.05%
Adjusted Per Share Value based on latest NOSH - 225,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 191.91 202.59 196.43 176.02 153.49 142.88 166.54 9.88%
EPS 3.87 10.27 18.79 32.27 15.50 -10.33 -43.33 -
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.4468 1.427 1.4536 1.5163 1.4158 1.3276 1.2531 10.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.82 0.69 0.67 0.69 0.64 0.60 0.61 -
P/RPS 0.27 0.21 0.21 0.25 0.26 0.26 0.23 11.24%
P/EPS 13.28 4.20 2.23 1.34 2.59 -3.64 -0.88 -
EY 7.53 23.78 44.75 74.65 38.65 -27.49 -113.37 -
DY 2.44 2.90 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.29 0.29 0.28 0.28 0.31 8.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 23/11/09 28/08/09 -
Price 0.75 0.80 0.77 0.64 0.65 0.60 0.62 -
P/RPS 0.24 0.25 0.25 0.23 0.27 0.26 0.23 2.86%
P/EPS 12.15 4.88 2.57 1.24 2.63 -3.64 -0.90 -
EY 8.23 20.51 38.94 80.48 38.05 -27.49 -111.54 -
DY 2.67 2.50 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.33 0.26 0.29 0.28 0.31 2.13%

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