[MELEWAR] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 47.2%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,353,036 566,920 598,722 462,255 390,849 352,320 378,328 26.54%
PBT 227,436 35,523 72,664 80,553 77,534 42,823 67,913 25.01%
Tax -43,740 11,392 -26,120 -16,113 -20,912 11,113 -8,411 35.60%
NP 183,696 46,915 46,544 64,440 56,622 53,936 59,502 23.14%
-
NP to SH 155,832 46,915 46,544 64,440 56,622 53,936 59,502 19.46%
-
Tax Rate 19.23% -32.07% 35.95% 20.00% 26.97% -25.95% 12.38% -
Total Cost 1,169,340 520,005 552,178 397,815 334,227 298,384 318,826 27.13%
-
Net Worth 504,212 562,264 351,093 358,878 630,790 623,706 569,885 -2.23%
Dividend
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 4,875 15,074 64,139 - 15,810 - -
Div Payout % - 10.39% 32.39% 99.53% - 29.31% - -
Equity
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 504,212 562,264 351,093 358,878 630,790 623,706 569,885 -2.23%
NOSH 169,198 162,504 161,051 158,096 158,092 79,050 79,040 15.09%
Ratio Analysis
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 13.58% 8.28% 7.77% 13.94% 14.49% 15.31% 15.73% -
ROE 30.91% 8.34% 13.26% 17.96% 8.98% 8.65% 10.44% -
Per Share
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 799.67 348.86 371.76 292.39 247.23 445.69 478.65 9.94%
EPS 92.10 28.87 28.90 40.76 35.82 68.23 75.28 3.79%
DPS 0.00 3.00 9.36 40.57 0.00 20.00 0.00 -
NAPS 2.98 3.46 2.18 2.27 3.99 7.89 7.21 -15.05%
Adjusted Per Share Value based on latest NOSH - 158,114
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 376.41 157.72 166.56 128.60 108.73 98.01 105.25 26.54%
EPS 43.35 13.05 12.95 17.93 15.75 15.00 16.55 19.46%
DPS 0.00 1.36 4.19 17.84 0.00 4.40 0.00 -
NAPS 1.4027 1.5642 0.9767 0.9984 1.7548 1.7351 1.5854 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.13 0.98 2.17 2.56 2.44 5.15 5.10 -
P/RPS 0.00 0.28 0.58 0.88 0.99 1.16 1.07 -
P/EPS 0.00 3.39 7.51 6.28 6.81 7.55 6.77 -
EY 0.00 29.46 13.32 15.92 14.68 13.25 14.76 -
DY 0.00 3.06 4.31 15.85 0.00 3.88 0.00 -
P/NAPS 0.57 0.28 1.00 1.13 0.61 0.65 0.71 -3.97%
Price Multiplier on Announcement Date
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/08/06 29/03/06 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 -
Price 0.99 0.90 2.03 2.82 2.19 6.80 4.38 -
P/RPS 0.00 0.26 0.55 0.96 0.89 1.53 0.92 -
P/EPS 0.00 3.12 7.02 6.92 6.11 9.97 5.82 -
EY 0.00 32.08 14.24 14.45 16.35 10.03 17.19 -
DY 0.00 3.33 4.61 14.39 0.00 2.94 0.00 -
P/NAPS 0.50 0.26 0.93 1.24 0.55 0.86 0.61 -3.60%

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