[MELEWAR] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 111.21%
YoY- 122.58%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 707,147 599,545 703,345 810,242 566,920 598,722 462,255 6.84%
PBT 91,622 -246,698 56,478 189,169 35,523 72,664 80,553 2.02%
Tax -12,606 73,991 -725 -74,329 11,392 -26,120 -16,113 -3.75%
NP 79,016 -172,707 55,753 114,840 46,915 46,544 64,440 3.22%
-
NP to SH 67,629 -155,975 44,854 104,423 46,915 46,544 64,440 0.75%
-
Tax Rate 13.76% - 1.28% 39.29% -32.07% 35.95% 20.00% -
Total Cost 628,131 772,252 647,592 695,402 520,005 552,178 397,815 7.37%
-
Net Worth 520,916 455,661 615,952 576,623 562,264 351,093 358,878 5.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Div 4,510 - 9,024 13,514 4,875 15,074 64,139 -33.88%
Div Payout % 6.67% - 20.12% 12.94% 10.39% 32.39% 99.53% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 520,916 455,661 615,952 576,623 562,264 351,093 358,878 5.97%
NOSH 225,505 225,575 225,623 225,243 162,504 161,051 158,096 5.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.17% -28.81% 7.93% 14.17% 8.28% 7.77% 13.94% -
ROE 12.98% -34.23% 7.28% 18.11% 8.34% 13.26% 17.96% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 313.58 265.79 311.73 359.72 348.86 371.76 292.39 1.09%
EPS 29.99 -69.14 19.88 46.36 28.87 28.90 40.76 -4.66%
DPS 2.00 0.00 4.00 6.00 3.00 9.36 40.57 -37.44%
NAPS 2.31 2.02 2.73 2.56 3.46 2.18 2.27 0.27%
Adjusted Per Share Value based on latest NOSH - 225,227
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 196.43 166.54 195.37 225.07 157.48 166.31 128.40 6.85%
EPS 18.79 -43.33 12.46 29.01 13.03 12.93 17.90 0.75%
DPS 1.25 0.00 2.51 3.75 1.35 4.19 17.82 -33.90%
NAPS 1.447 1.2657 1.711 1.6017 1.5618 0.9753 0.9969 5.97%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 27/01/06 31/01/05 30/01/04 -
Price 0.67 0.61 0.77 1.24 0.98 2.17 2.56 -
P/RPS 0.21 0.23 0.25 0.34 0.28 0.58 0.88 -20.01%
P/EPS 2.23 -0.88 3.87 2.67 3.39 7.51 6.28 -14.90%
EY 44.76 -113.35 25.82 37.39 29.46 13.32 15.92 17.48%
DY 2.99 0.00 5.19 4.84 3.06 4.31 15.85 -22.89%
P/NAPS 0.29 0.30 0.28 0.48 0.28 1.00 1.13 -19.10%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/08/10 28/08/09 26/08/08 28/08/07 29/03/06 24/03/05 26/03/04 -
Price 0.77 0.62 0.70 1.48 0.90 2.03 2.82 -
P/RPS 0.25 0.23 0.22 0.41 0.26 0.55 0.96 -18.91%
P/EPS 2.57 -0.90 3.52 3.19 3.12 7.02 6.92 -14.30%
EY 38.95 -111.53 28.40 31.32 32.08 14.24 14.45 16.71%
DY 2.60 0.00 5.71 4.05 3.33 4.61 14.39 -23.40%
P/NAPS 0.33 0.31 0.26 0.58 0.26 0.93 1.24 -18.64%

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