[MELEWAR] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -13.36%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 366,459 352,550 352,321 347,155 354,835 367,212 378,328 -2.10%
PBT 56,246 47,945 42,823 40,705 46,381 57,570 67,912 -11.83%
Tax 6,388 9,284 11,113 -5,869 -6,174 -7,566 -8,411 -
NP 62,634 57,229 53,936 34,836 40,207 50,004 59,501 3.48%
-
NP to SH 62,634 57,229 53,936 34,836 40,207 50,004 59,501 3.48%
-
Tax Rate -11.36% -19.36% -25.95% 14.42% 13.31% 13.14% 12.39% -
Total Cost 303,825 295,321 298,385 312,319 314,628 317,208 318,827 -3.17%
-
Net Worth 632,459 553,516 553,379 553,174 586,287 576,956 569,940 7.20%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 15,807 15,807 15,807 22,637 - - - -
Div Payout % 25.24% 27.62% 29.31% 64.98% - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 632,459 553,516 553,379 553,174 586,287 576,956 569,940 7.20%
NOSH 79,057 79,073 79,054 79,024 79,014 79,035 79,048 0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 17.09% 16.23% 15.31% 10.03% 11.33% 13.62% 15.73% -
ROE 9.90% 10.34% 9.75% 6.30% 6.86% 8.67% 10.44% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 463.53 445.85 445.67 439.30 449.08 464.62 478.60 -2.11%
EPS 79.23 72.37 68.23 44.08 50.89 63.27 75.27 3.48%
DPS 20.00 20.00 20.00 28.64 0.00 0.00 0.00 -
NAPS 8.00 7.00 7.00 7.00 7.42 7.30 7.21 7.19%
Adjusted Per Share Value based on latest NOSH - 79,024
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 101.79 97.93 97.87 96.43 98.57 102.00 105.09 -2.11%
EPS 17.40 15.90 14.98 9.68 11.17 13.89 16.53 3.48%
DPS 4.39 4.39 4.39 6.29 0.00 0.00 0.00 -
NAPS 1.7568 1.5375 1.5372 1.5366 1.6286 1.6027 1.5832 7.20%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 6.10 6.30 5.15 4.56 4.56 4.14 5.10 -
P/RPS 1.32 1.41 1.16 1.04 1.02 0.89 1.07 15.06%
P/EPS 7.70 8.70 7.55 10.34 8.96 6.54 6.78 8.87%
EY 12.99 11.49 13.25 9.67 11.16 15.28 14.76 -8.18%
DY 3.28 3.17 3.88 6.28 0.00 0.00 0.00 -
P/NAPS 0.76 0.90 0.74 0.65 0.61 0.57 0.71 4.65%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 25/09/02 06/06/02 28/03/02 05/12/01 17/09/01 23/07/01 28/03/01 -
Price 2.92 6.15 6.80 4.78 4.68 4.50 4.38 -
P/RPS 0.63 1.38 1.53 1.09 1.04 0.97 0.92 -22.36%
P/EPS 3.69 8.50 9.97 10.84 9.20 7.11 5.82 -26.25%
EY 27.13 11.77 10.03 9.22 10.87 14.06 17.19 35.66%
DY 6.85 3.25 2.94 5.99 0.00 0.00 0.00 -
P/NAPS 0.37 0.88 0.97 0.68 0.63 0.62 0.61 -28.41%

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