[MELEWAR] YoY Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 1.43%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 566,920 598,722 462,255 390,849 352,320 378,328 366,594 7.52%
PBT 35,523 72,664 80,553 77,534 42,823 67,913 72,296 -11.15%
Tax 11,392 -26,120 -16,113 -20,912 11,113 -8,411 -10,045 -
NP 46,915 46,544 64,440 56,622 53,936 59,502 62,251 -4.60%
-
NP to SH 46,915 46,544 64,440 56,622 53,936 59,502 62,251 -4.60%
-
Tax Rate -32.07% 35.95% 20.00% 26.97% -25.95% 12.38% 13.89% -
Total Cost 520,005 552,178 397,815 334,227 298,384 318,826 304,343 9.32%
-
Net Worth 562,264 351,093 358,878 630,790 623,706 569,885 437,140 4.28%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,875 15,074 64,139 - 15,810 - - -
Div Payout % 10.39% 32.39% 99.53% - 29.31% - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 562,264 351,093 358,878 630,790 623,706 569,885 437,140 4.28%
NOSH 162,504 161,051 158,096 158,092 79,050 79,040 79,048 12.74%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 8.28% 7.77% 13.94% 14.49% 15.31% 15.73% 16.98% -
ROE 8.34% 13.26% 17.96% 8.98% 8.65% 10.44% 14.24% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 348.86 371.76 292.39 247.23 445.69 478.65 463.76 -4.62%
EPS 28.87 28.90 40.76 35.82 68.23 75.28 78.75 -15.38%
DPS 3.00 9.36 40.57 0.00 20.00 0.00 0.00 -
NAPS 3.46 2.18 2.27 3.99 7.89 7.21 5.53 -7.51%
Adjusted Per Share Value based on latest NOSH - 158,048
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 157.48 166.31 128.40 108.57 97.87 105.09 101.83 7.52%
EPS 13.03 12.93 17.90 15.73 14.98 16.53 17.29 -4.60%
DPS 1.35 4.19 17.82 0.00 4.39 0.00 0.00 -
NAPS 1.5618 0.9753 0.9969 1.7522 1.7325 1.583 1.2143 4.27%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.98 2.17 2.56 2.44 5.15 5.10 5.65 -
P/RPS 0.28 0.58 0.88 0.99 1.16 1.07 1.22 -21.73%
P/EPS 3.39 7.51 6.28 6.81 7.55 6.77 7.17 -11.72%
EY 29.46 13.32 15.92 14.68 13.25 14.76 13.94 13.26%
DY 3.06 4.31 15.85 0.00 3.88 0.00 0.00 -
P/NAPS 0.28 1.00 1.13 0.61 0.65 0.71 1.02 -19.36%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 29/03/00 -
Price 0.90 2.03 2.82 2.19 6.80 4.38 6.05 -
P/RPS 0.26 0.55 0.96 0.89 1.53 0.92 1.30 -23.50%
P/EPS 3.12 7.02 6.92 6.11 9.97 5.82 7.68 -13.92%
EY 32.08 14.24 14.45 16.35 10.03 17.19 13.02 16.20%
DY 3.33 4.61 14.39 0.00 2.94 0.00 0.00 -
P/NAPS 0.26 0.93 1.24 0.55 0.86 0.61 1.09 -21.23%

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