[MELEWAR] YoY Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 46.97%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 598,722 462,255 390,849 352,320 378,328 366,594 300,900 -0.72%
PBT 72,664 80,553 77,534 42,823 67,913 72,296 7,026 -2.45%
Tax -26,120 -16,113 -20,912 11,113 -8,411 -10,045 854 -
NP 46,544 64,440 56,622 53,936 59,502 62,251 7,880 -1.87%
-
NP to SH 46,544 64,440 56,622 53,936 59,502 62,251 7,880 -1.87%
-
Tax Rate 35.95% 20.00% 26.97% -25.95% 12.38% 13.89% -12.15% -
Total Cost 552,178 397,815 334,227 298,384 318,826 304,343 293,020 -0.67%
-
Net Worth 351,093 358,878 630,790 623,706 569,885 437,140 389,652 0.11%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 15,074 64,139 - 15,810 - - - -100.00%
Div Payout % 32.39% 99.53% - 29.31% - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 351,093 358,878 630,790 623,706 569,885 437,140 389,652 0.11%
NOSH 161,051 158,096 158,092 79,050 79,040 79,048 79,037 -0.75%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 7.77% 13.94% 14.49% 15.31% 15.73% 16.98% 2.62% -
ROE 13.26% 17.96% 8.98% 8.65% 10.44% 14.24% 2.02% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 371.76 292.39 247.23 445.69 478.65 463.76 380.71 0.02%
EPS 28.90 40.76 35.82 68.23 75.28 78.75 9.97 -1.12%
DPS 9.36 40.57 0.00 20.00 0.00 0.00 0.00 -100.00%
NAPS 2.18 2.27 3.99 7.89 7.21 5.53 4.93 0.87%
Adjusted Per Share Value based on latest NOSH - 79,054
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 166.31 128.40 108.57 97.87 105.09 101.83 83.58 -0.72%
EPS 12.93 17.90 15.73 14.98 16.53 17.29 2.19 -1.87%
DPS 4.19 17.82 0.00 4.39 0.00 0.00 0.00 -100.00%
NAPS 0.9753 0.9969 1.7522 1.7325 1.583 1.2143 1.0824 0.11%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 2.17 2.56 2.44 5.15 5.10 5.65 0.00 -
P/RPS 0.58 0.88 0.99 1.16 1.07 1.22 0.00 -100.00%
P/EPS 7.51 6.28 6.81 7.55 6.77 7.17 0.00 -100.00%
EY 13.32 15.92 14.68 13.25 14.76 13.94 0.00 -100.00%
DY 4.31 15.85 0.00 3.88 0.00 0.00 0.00 -100.00%
P/NAPS 1.00 1.13 0.61 0.65 0.71 1.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 29/03/00 - -
Price 2.03 2.82 2.19 6.80 4.38 6.05 0.00 -
P/RPS 0.55 0.96 0.89 1.53 0.92 1.30 0.00 -100.00%
P/EPS 7.02 6.92 6.11 9.97 5.82 7.68 0.00 -100.00%
EY 14.24 14.45 16.35 10.03 17.19 13.02 0.00 -100.00%
DY 4.61 14.39 0.00 2.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.24 0.55 0.86 0.61 1.09 0.00 -100.00%

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