[MELEWAR] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
04-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 9.01%
YoY- 96.0%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 429,736 424,045 390,849 383,891 366,459 352,550 352,321 14.20%
PBT 76,803 81,068 77,534 65,291 56,246 47,945 42,823 47.77%
Tax -21,458 -21,909 -20,912 2,988 6,388 9,284 11,113 -
NP 55,345 59,159 56,622 68,279 62,634 57,229 53,936 1.73%
-
NP to SH 55,345 59,159 56,622 68,279 62,634 57,229 53,936 1.73%
-
Tax Rate 27.94% 27.03% 26.97% -4.58% -11.36% -19.36% -25.95% -
Total Cost 374,391 364,886 334,227 315,612 303,825 295,321 298,385 16.38%
-
Net Worth 341,661 652,690 647,998 649,914 632,459 553,516 553,379 -27.55%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - 15,813 15,807 15,807 15,807 -
Div Payout % - - - 23.16% 25.24% 27.62% 29.31% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 341,661 652,690 647,998 649,914 632,459 553,516 553,379 -27.55%
NOSH 158,176 158,036 158,048 158,153 79,057 79,073 79,054 58.98%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.88% 13.95% 14.49% 17.79% 17.09% 16.23% 15.31% -
ROE 16.20% 9.06% 8.74% 10.51% 9.90% 10.34% 9.75% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 271.68 268.32 247.30 242.73 463.53 445.85 445.67 -28.17%
EPS 34.99 37.43 35.83 43.17 79.23 72.37 68.23 -36.00%
DPS 0.00 0.00 0.00 10.00 20.00 20.00 20.00 -
NAPS 2.16 4.13 4.10 4.1094 8.00 7.00 7.00 -54.43%
Adjusted Per Share Value based on latest NOSH - 158,153
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 119.55 117.97 108.73 106.80 101.95 98.08 98.02 14.19%
EPS 15.40 16.46 15.75 19.00 17.42 15.92 15.00 1.77%
DPS 0.00 0.00 0.00 4.40 4.40 4.40 4.40 -
NAPS 0.9505 1.8158 1.8027 1.8081 1.7595 1.5399 1.5395 -27.55%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.00 2.31 2.44 2.75 6.10 6.30 5.15 -
P/RPS 0.74 0.86 0.99 1.13 1.32 1.41 1.16 -25.95%
P/EPS 5.72 6.17 6.81 6.37 7.70 8.70 7.55 -16.93%
EY 17.49 16.21 14.68 15.70 12.99 11.49 13.25 20.39%
DY 0.00 0.00 0.00 3.64 3.28 3.17 3.88 -
P/NAPS 0.93 0.56 0.60 0.67 0.76 0.90 0.74 16.50%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 10/06/03 28/03/03 04/12/02 25/09/02 06/06/02 28/03/02 -
Price 2.40 3.20 2.19 2.63 2.92 6.15 6.80 -
P/RPS 0.88 1.19 0.89 1.08 0.63 1.38 1.53 -30.90%
P/EPS 6.86 8.55 6.11 6.09 3.69 8.50 9.97 -22.11%
EY 14.58 11.70 16.36 16.42 27.13 11.77 10.03 28.41%
DY 0.00 0.00 0.00 3.80 6.85 3.25 2.94 -
P/NAPS 1.11 0.77 0.53 0.64 0.37 0.88 0.97 9.43%

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