[MELEWAR] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -16.21%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 1,474,008 0 696,248 557,228 492,104 359,320 358,404 29.79%
PBT 190,296 0 47,372 75,572 72,268 58,132 37,644 34.83%
Tax -37,172 0 -26,544 -21,576 -20,116 -16,128 -8,812 30.40%
NP 153,124 0 20,828 53,996 52,152 42,004 28,832 36.06%
-
NP to SH 121,888 0 20,828 53,996 52,152 42,004 28,832 30.45%
-
Tax Rate 19.53% - 56.03% 28.55% 27.84% 27.74% 23.41% -
Total Cost 1,320,884 0 675,420 503,232 439,952 317,316 329,572 29.18%
-
Net Worth 503,920 0 356,775 374,529 652,690 626,264 576,956 -2.46%
Dividend
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - 1,261,762 - - -
Div Payout % - - - - 2,419.39% - - -
Equity
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 503,920 0 356,775 374,529 652,690 626,264 576,956 -2.46%
NOSH 169,100 160,671 160,709 159,374 158,036 79,073 79,035 15.05%
Ratio Analysis
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 10.39% 0.00% 2.99% 9.69% 10.60% 11.69% 8.04% -
ROE 24.19% 0.00% 5.84% 14.42% 7.99% 6.71% 5.00% -
Per Share
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 871.67 0.00 433.23 349.63 311.39 454.41 453.47 12.80%
EPS 72.08 0.00 12.96 33.88 33.00 53.12 36.48 13.38%
DPS 0.00 0.00 0.00 0.00 798.40 0.00 0.00 -
NAPS 2.98 0.00 2.22 2.35 4.13 7.92 7.30 -15.23%
Adjusted Per Share Value based on latest NOSH - 159,374
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 409.45 0.00 193.40 154.79 136.70 99.81 99.56 29.79%
EPS 33.86 0.00 5.79 15.00 14.49 11.67 8.01 30.45%
DPS 0.00 0.00 0.00 0.00 350.49 0.00 0.00 -
NAPS 1.3998 0.00 0.991 1.0404 1.813 1.7396 1.6027 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.07 1.45 1.98 2.99 2.31 6.30 4.14 -
P/RPS 0.12 0.00 0.46 0.86 0.74 1.39 0.91 -31.17%
P/EPS 1.48 0.00 15.28 8.83 7.00 11.86 11.35 -31.32%
EY 67.36 0.00 6.55 11.33 14.29 8.43 8.81 45.52%
DY 0.00 0.00 0.00 0.00 345.63 0.00 0.00 -
P/NAPS 0.36 0.00 0.89 1.27 0.56 0.80 0.57 -8.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/11/06 - 30/06/05 17/06/04 10/06/03 06/06/02 23/07/01 -
Price 1.18 0.00 1.87 2.35 3.20 6.15 4.50 -
P/RPS 0.14 0.00 0.43 0.67 1.03 1.35 0.99 -30.28%
P/EPS 1.64 0.00 14.43 6.94 9.70 11.58 12.34 -31.07%
EY 61.08 0.00 6.93 14.42 10.31 8.64 8.11 45.12%
DY 0.00 0.00 0.00 0.00 249.50 0.00 0.00 -
P/NAPS 0.40 0.00 0.84 1.00 0.77 0.78 0.62 -7.76%

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