[MELEWAR] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -92.84%
YoY- -89.38%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 656,612 486,204 592,900 624,624 735,976 786,300 745,200 -2.08%
PBT 7,764 8,712 41,776 38,956 4,872 4,508 24,524 -17.43%
Tax -4,608 -4,816 -9,608 -5,280 -2,448 -8,212 -10,072 -12.21%
NP 3,156 3,896 32,168 33,676 2,424 -3,704 14,452 -22.38%
-
NP to SH 1,928 2,556 24,068 29,604 2,032 -5,556 7,716 -20.62%
-
Tax Rate 59.35% 55.28% 23.00% 13.55% 50.25% 182.17% 41.07% -
Total Cost 653,456 482,308 560,732 590,948 733,552 790,004 730,748 -1.84%
-
Net Worth 409,760 409,736 377,388 334,258 327,070 217,764 243,564 9.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 409,760 409,736 377,388 334,258 327,070 217,764 243,564 9.05%
NOSH 359,456 359,418 359,418 359,418 359,418 359,417 225,523 8.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.48% 0.80% 5.43% 5.39% 0.33% -0.47% 1.94% -
ROE 0.47% 0.62% 6.38% 8.86% 0.62% -2.55% 3.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 182.68 135.28 164.96 173.79 204.77 274.42 330.43 -9.40%
EPS 0.52 0.72 6.68 8.24 0.56 -1.92 3.44 -27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.05 0.93 0.91 0.76 1.08 0.90%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 182.67 135.26 164.94 173.77 204.75 218.75 207.31 -2.08%
EPS 0.54 0.71 6.70 8.24 0.57 -1.55 2.15 -20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1399 1.1399 1.0499 0.9299 0.9099 0.6058 0.6776 9.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.28 0.225 0.41 0.20 0.13 0.15 0.285 -
P/RPS 0.15 0.17 0.25 0.12 0.06 0.05 0.09 8.88%
P/EPS 52.20 31.64 6.12 2.43 22.99 -7.74 8.33 35.76%
EY 1.92 3.16 16.33 41.18 4.35 -12.93 12.00 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.39 0.22 0.14 0.20 0.26 -0.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 25/11/21 27/11/20 27/11/19 27/11/18 28/11/17 -
Price 0.26 0.295 0.385 0.26 0.135 0.125 0.235 -
P/RPS 0.14 0.22 0.23 0.15 0.07 0.05 0.07 12.24%
P/EPS 48.47 41.48 5.75 3.16 23.88 -6.45 6.87 38.46%
EY 2.06 2.41 17.39 31.68 4.19 -15.51 14.56 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.37 0.28 0.15 0.16 0.22 0.74%

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