[MELEWAR] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 9.07%
YoY- 20.24%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 998,010 0 644,874 546,092 466,260 388,486 360,210 20.67%
PBT 101,414 0 34,054 80,606 68,264 69,726 42,880 17.20%
Tax -20,790 0 -21,136 -21,714 -19,284 -18,192 -8,742 17.32%
NP 80,624 0 12,918 58,892 48,980 51,534 34,138 17.17%
-
NP to SH 63,964 0 12,918 58,892 48,980 51,534 34,138 12.27%
-
Tax Rate 20.50% - 62.07% 26.94% 28.25% 26.09% 20.39% -
Total Cost 917,386 0 631,956 487,200 417,280 336,952 326,072 21.01%
-
Net Worth 505,423 0 342,230 334,468 341,500 641,803 586,623 -2.71%
Dividend
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - 631,143 - - -
Div Payout % - - - - 1,288.57% - - -
Equity
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 505,423 0 342,230 334,468 341,500 641,803 586,623 -2.71%
NOSH 169,038 161,280 160,671 160,032 158,102 79,039 79,059 15.04%
Ratio Analysis
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 8.08% 0.00% 2.00% 10.78% 10.50% 13.27% 9.48% -
ROE 12.66% 0.00% 3.77% 17.61% 14.34% 8.03% 5.82% -
Per Share
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 590.41 0.00 401.36 341.24 294.91 491.51 455.62 4.89%
EPS 37.84 0.00 8.04 36.80 30.98 65.20 43.18 -2.40%
DPS 0.00 0.00 0.00 0.00 399.20 0.00 0.00 -
NAPS 2.99 0.00 2.13 2.09 2.16 8.12 7.42 -15.43%
Adjusted Per Share Value based on latest NOSH - 160,120
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 277.23 0.00 179.13 151.69 129.52 107.91 100.06 20.67%
EPS 17.77 0.00 3.59 16.36 13.61 14.32 9.48 12.28%
DPS 0.00 0.00 0.00 0.00 175.32 0.00 0.00 -
NAPS 1.404 0.00 0.9506 0.9291 0.9486 1.7828 1.6295 -2.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.09 0.99 1.63 2.05 2.00 6.10 4.56 -
P/RPS 0.18 0.00 0.41 0.60 0.68 1.24 1.00 -27.11%
P/EPS 2.88 0.00 20.27 5.57 6.46 9.36 10.56 -21.30%
EY 34.72 0.00 4.93 17.95 15.49 10.69 9.47 27.07%
DY 0.00 0.00 0.00 0.00 199.60 0.00 0.00 -
P/NAPS 0.36 0.00 0.77 0.98 0.93 0.75 0.61 -9.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/02/07 - 29/09/05 28/09/04 18/09/03 25/09/02 17/09/01 -
Price 1.09 0.00 1.44 2.13 2.40 2.92 4.68 -
P/RPS 0.18 0.00 0.36 0.62 0.81 0.59 1.03 -27.51%
P/EPS 2.88 0.00 17.91 5.79 7.75 4.48 10.84 -21.68%
EY 34.72 0.00 5.58 17.28 12.91 22.33 9.23 27.67%
DY 0.00 0.00 0.00 0.00 166.33 0.00 0.00 -
P/NAPS 0.36 0.00 0.68 1.02 1.11 0.36 0.63 -9.80%

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