[MELEWAR] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.65%
YoY- 771.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 758,261 516,630 771,257 778,838 671,757 722,550 800,773 -0.90%
PBT 5,746 -22,308 77,958 73,866 -6,530 -24,016 18,665 -17.81%
Tax -1,229 2,052 -22,389 -17,096 -2,100 838 -7,401 -25.84%
NP 4,517 -20,256 55,569 56,770 -8,630 -23,177 11,264 -14.11%
-
NP to SH 1,476 -15,613 40,837 43,802 -6,521 -20,688 5,512 -19.69%
-
Tax Rate 21.39% - 28.72% 23.14% - - 39.65% -
Total Cost 753,744 536,886 715,688 722,068 680,387 745,727 789,509 -0.76%
-
Net Worth 409,779 398,953 402,548 348,635 319,882 269,563 245,820 8.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 10,686 - - - -
Div Payout % - - - 24.40% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 409,779 398,953 402,548 348,635 319,882 269,563 245,820 8.88%
NOSH 359,456 359,418 359,418 359,418 359,418 359,418 225,523 8.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.60% -3.92% 7.21% 7.29% -1.28% -3.21% 1.41% -
ROE 0.36% -3.91% 10.14% 12.56% -2.04% -7.67% 2.24% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 210.95 143.74 214.59 216.69 186.90 201.03 355.07 -8.30%
EPS 0.41 -4.35 11.36 12.19 -1.81 -6.17 2.44 -25.69%
DPS 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.12 0.97 0.89 0.75 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 359,418
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 210.63 143.51 214.24 216.34 186.60 200.71 222.44 -0.90%
EPS 0.41 -4.34 11.34 12.17 -1.81 -5.75 1.53 -19.69%
DPS 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
NAPS 1.1383 1.1082 1.1182 0.9684 0.8886 0.7488 0.6828 8.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.25 0.27 0.375 0.455 0.14 0.14 0.205 -
P/RPS 0.12 0.19 0.17 0.21 0.07 0.07 0.06 12.23%
P/EPS 60.88 -6.22 3.30 3.73 -7.72 -2.43 8.39 39.09%
EY 1.64 -16.09 30.30 26.78 -12.96 -41.11 11.92 -28.12%
DY 0.00 0.00 0.00 6.53 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.33 0.47 0.16 0.19 0.19 2.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 27/05/21 29/05/20 28/05/19 30/05/18 -
Price 0.25 0.235 0.34 0.61 0.215 0.12 0.18 -
P/RPS 0.12 0.16 0.16 0.28 0.12 0.06 0.05 15.69%
P/EPS 60.88 -5.41 2.99 5.01 -11.85 -2.08 7.36 42.16%
EY 1.64 -18.49 33.42 19.98 -8.44 -47.97 13.58 -29.67%
DY 0.00 0.00 0.00 4.87 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.30 0.63 0.24 0.16 0.17 4.38%

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