[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -787.54%
YoY- -172.01%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 592,900 624,624 735,976 786,300 745,200 750,412 539,128 1.59%
PBT 41,776 38,956 4,872 4,508 24,524 -4,236 13,280 21.02%
Tax -9,608 -5,280 -2,448 -8,212 -10,072 -13,608 -5,664 9.19%
NP 32,168 33,676 2,424 -3,704 14,452 -17,844 7,616 27.11%
-
NP to SH 24,068 29,604 2,032 -5,556 7,716 -32,372 5,916 26.32%
-
Tax Rate 23.00% 13.55% 50.25% 182.17% 41.07% - 42.65% -
Total Cost 560,732 590,948 733,552 790,004 730,748 768,256 531,512 0.89%
-
Net Worth 377,388 334,258 327,070 217,764 243,564 304,456 295,435 4.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 377,388 334,258 327,070 217,764 243,564 304,456 295,435 4.16%
NOSH 359,418 359,418 359,418 359,417 225,523 225,523 225,523 8.06%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.43% 5.39% 0.33% -0.47% 1.94% -2.38% 1.41% -
ROE 6.38% 8.86% 0.62% -2.55% 3.17% -10.63% 2.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 164.96 173.79 204.77 274.42 330.43 332.74 239.06 -5.99%
EPS 6.68 8.24 0.56 -1.92 3.44 -14.36 2.64 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.93 0.91 0.76 1.08 1.35 1.31 -3.61%
Adjusted Per Share Value based on latest NOSH - 359,417
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 164.69 173.51 204.44 218.42 207.00 208.45 149.76 1.59%
EPS 6.69 8.22 0.56 -1.54 2.14 -8.99 1.64 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0483 0.9285 0.9085 0.6049 0.6766 0.8457 0.8207 4.15%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.41 0.20 0.13 0.15 0.285 0.56 0.23 -
P/RPS 0.25 0.12 0.06 0.05 0.09 0.17 0.10 16.48%
P/EPS 6.12 2.43 22.99 -7.74 8.33 -3.90 8.77 -5.81%
EY 16.33 41.18 4.35 -12.93 12.00 -25.63 11.41 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.22 0.14 0.20 0.26 0.41 0.18 13.74%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 27/11/19 27/11/18 28/11/17 28/11/16 26/11/15 -
Price 0.385 0.26 0.135 0.125 0.235 0.525 0.21 -
P/RPS 0.23 0.15 0.07 0.05 0.07 0.16 0.09 16.91%
P/EPS 5.75 3.16 23.88 -6.45 6.87 -3.66 8.01 -5.37%
EY 17.39 31.68 4.19 -15.51 14.56 -27.34 12.49 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.15 0.16 0.22 0.39 0.16 14.98%

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