[MELEWAR] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 4.97%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 499,738 459,414 598,721 568,159 502,169 478,535 462,254 6.45%
PBT 44,204 53,771 72,664 95,898 86,724 81,379 80,553 -38.20%
Tax -21,900 -20,726 -26,120 -23,050 -17,327 -16,478 -16,113 27.91%
NP 22,304 33,045 46,544 72,848 69,397 64,901 64,440 -57.30%
-
NP to SH 22,304 33,045 46,544 72,848 69,397 64,901 64,440 -57.30%
-
Tax Rate 49.54% 38.54% 35.95% 24.04% 19.98% 20.25% 20.00% -
Total Cost 477,434 426,369 552,177 495,311 432,772 413,634 397,814 15.76%
-
Net Worth 356,775 0 351,384 344,525 334,651 374,529 358,918 -0.47%
Dividend
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 15,086 15,086 15,086 31,464 31,464 31,464 346,905 -91.91%
Div Payout % 67.64% 45.66% 32.41% 43.19% 45.34% 48.48% 538.34% -
Equity
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 356,775 0 351,384 344,525 334,651 374,529 358,918 -0.47%
NOSH 160,709 161,185 161,185 160,244 160,120 159,374 158,114 1.31%
Ratio Analysis
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.46% 7.19% 7.77% 12.82% 13.82% 13.56% 13.94% -
ROE 6.25% 0.00% 13.25% 21.14% 20.74% 17.33% 17.95% -
Per Share
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 310.96 285.02 371.45 354.56 313.62 300.26 292.35 5.07%
EPS 13.88 20.50 28.88 45.46 43.34 40.72 40.76 -57.85%
DPS 9.36 9.36 9.36 19.90 19.90 19.90 219.50 -92.04%
NAPS 2.22 0.00 2.18 2.15 2.09 2.35 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 160,244
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 138.82 127.62 166.31 157.82 139.49 132.93 128.40 6.45%
EPS 6.20 9.18 12.93 20.24 19.28 18.03 17.90 -57.28%
DPS 4.19 4.19 4.19 8.74 8.74 8.74 96.36 -91.91%
NAPS 0.991 0.00 0.9761 0.957 0.9296 1.0404 0.997 -0.48%
Price Multiplier on Financial Quarter End Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/03/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.98 1.97 2.17 2.14 2.05 2.99 2.56 -
P/RPS 0.64 0.69 0.58 0.60 0.65 1.00 0.88 -22.54%
P/EPS 14.27 9.61 7.51 4.71 4.73 7.34 6.28 93.17%
EY 7.01 10.41 13.31 21.24 21.14 13.62 15.92 -48.21%
DY 4.73 4.75 4.31 9.30 9.71 6.66 85.74 -90.21%
P/NAPS 0.89 0.00 1.00 1.00 0.98 1.27 1.13 -17.43%
Price Multiplier on Announcement Date
30/04/05 31/03/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date - - 24/03/05 16/12/04 28/09/04 17/06/04 26/03/04 -
Price 0.00 0.00 2.03 2.15 2.13 2.35 2.82 -
P/RPS 0.00 0.00 0.55 0.61 0.68 0.78 0.96 -
P/EPS 0.00 0.00 7.03 4.73 4.91 5.77 6.92 -
EY 0.00 0.00 14.22 21.14 20.35 17.33 14.45 -
DY 0.00 0.00 4.61 9.26 9.34 8.47 77.84 -
P/NAPS 0.00 0.00 0.93 1.00 1.02 1.00 1.24 -

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