[MELEWAR] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 85.71%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 683,876 517,176 803,682 703,256 715,672 770,852 778,996 -2.14%
PBT -4,630 -32,258 82,492 59,986 -3,892 -10,374 20,786 -
Tax -1,714 3,184 -21,948 -12,358 -1,842 -1,904 -7,910 -22.49%
NP -6,344 -29,074 60,544 47,628 -5,734 -12,278 12,876 -
-
NP to SH -7,064 -22,454 44,696 37,874 -4,346 -10,970 6,508 -
-
Tax Rate - - 26.61% 20.60% - - 38.05% -
Total Cost 690,220 546,250 743,138 655,628 721,406 783,130 766,120 -1.72%
-
Net Worth 406,185 398,953 391,765 345,041 323,476 242,231 245,820 8.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 406,185 398,953 391,765 345,041 323,476 242,231 245,820 8.72%
NOSH 359,456 359,418 359,418 359,418 359,418 359,417 225,523 8.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -0.93% -5.62% 7.53% 6.77% -0.80% -1.59% 1.65% -
ROE -1.74% -5.63% 11.41% 10.98% -1.34% -4.53% 2.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 190.25 143.89 223.61 195.67 199.12 238.67 345.42 -9.45%
EPS -1.96 -6.24 12.44 10.54 -1.20 -3.40 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 0.96 0.90 0.75 1.09 0.60%
Adjusted Per Share Value based on latest NOSH - 359,418
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 190.25 143.88 223.58 195.64 199.10 214.45 216.72 -2.14%
EPS -1.96 -6.25 12.43 10.54 -1.21 -3.05 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.1099 1.0899 0.9599 0.8999 0.6739 0.6839 8.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.265 0.27 0.35 0.545 0.17 0.11 0.24 -
P/RPS 0.14 0.19 0.16 0.28 0.09 0.05 0.07 12.24%
P/EPS -13.48 -4.32 2.81 5.17 -14.06 -3.24 8.32 -
EY -7.42 -23.14 35.53 19.34 -7.11 -30.88 12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.32 0.57 0.19 0.15 0.22 0.74%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 22/02/23 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.26 0.285 0.38 0.565 0.22 0.115 0.225 -
P/RPS 0.14 0.20 0.17 0.29 0.11 0.05 0.07 12.24%
P/EPS -13.23 -4.56 3.06 5.36 -18.19 -3.39 7.80 -
EY -7.56 -21.92 32.73 18.65 -5.50 -29.54 12.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.35 0.59 0.24 0.15 0.21 1.52%

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