[MELEWAR] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -14.02%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 502,169 478,535 462,254 439,128 429,736 424,045 390,849 18.20%
PBT 86,724 81,379 80,553 66,837 76,803 81,068 77,534 7.76%
Tax -17,327 -16,478 -16,113 -19,249 -21,458 -21,909 -20,912 -11.79%
NP 69,397 64,901 64,440 47,588 55,345 59,159 56,622 14.54%
-
NP to SH 69,397 64,901 64,440 47,588 55,345 59,159 56,622 14.54%
-
Tax Rate 19.98% 20.25% 20.00% 28.80% 27.94% 27.03% 26.97% -
Total Cost 432,772 413,634 397,814 391,540 374,391 364,886 334,227 18.81%
-
Net Worth 334,651 374,529 358,918 349,205 341,661 652,690 647,998 -35.65%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 31,464 31,464 346,905 - - - - -
Div Payout % 45.34% 48.48% 538.34% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 334,651 374,529 358,918 349,205 341,661 652,690 647,998 -35.65%
NOSH 160,120 159,374 158,114 158,011 158,176 158,036 158,048 0.87%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 13.82% 13.56% 13.94% 10.84% 12.88% 13.95% 14.49% -
ROE 20.74% 17.33% 17.95% 13.63% 16.20% 9.06% 8.74% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 313.62 300.26 292.35 277.91 271.68 268.32 247.30 17.17%
EPS 43.34 40.72 40.76 30.12 34.99 37.43 35.83 13.53%
DPS 19.90 19.90 219.50 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.35 2.27 2.21 2.16 4.13 4.10 -36.21%
Adjusted Per Share Value based on latest NOSH - 158,011
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 139.49 132.93 128.40 121.98 119.37 117.79 108.57 18.20%
EPS 19.28 18.03 17.90 13.22 15.37 16.43 15.73 14.54%
DPS 8.74 8.74 96.36 0.00 0.00 0.00 0.00 -
NAPS 0.9296 1.0404 0.997 0.97 0.9491 1.813 1.80 -35.65%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.05 2.99 2.56 2.69 2.00 2.31 2.44 -
P/RPS 0.65 1.00 0.88 0.97 0.74 0.86 0.99 -24.47%
P/EPS 4.73 7.34 6.28 8.93 5.72 6.17 6.81 -21.58%
EY 21.14 13.62 15.92 11.20 17.49 16.21 14.68 27.55%
DY 9.71 6.66 85.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.27 1.13 1.22 0.93 0.56 0.60 38.73%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 17/06/04 26/03/04 18/12/03 18/09/03 10/06/03 28/03/03 -
Price 2.13 2.35 2.82 2.49 2.40 3.20 2.19 -
P/RPS 0.68 0.78 0.96 0.90 0.88 1.19 0.89 -16.43%
P/EPS 4.91 5.77 6.92 8.27 6.86 8.55 6.11 -13.57%
EY 20.35 17.33 14.45 12.10 14.58 11.70 16.36 15.67%
DY 9.34 8.47 77.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.24 1.13 1.11 0.77 0.53 54.78%

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