[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -121.88%
YoY- -172.01%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 148,225 156,156 183,994 196,575 186,300 187,603 134,782 1.59%
PBT 10,444 9,739 1,218 1,127 6,131 -1,059 3,320 21.02%
Tax -2,402 -1,320 -612 -2,053 -2,518 -3,402 -1,416 9.19%
NP 8,042 8,419 606 -926 3,613 -4,461 1,904 27.11%
-
NP to SH 6,017 7,401 508 -1,389 1,929 -8,093 1,479 26.32%
-
Tax Rate 23.00% 13.55% 50.25% 182.17% 41.07% - 42.65% -
Total Cost 140,183 147,737 183,388 197,501 182,687 192,064 132,878 0.89%
-
Net Worth 377,388 334,258 327,070 217,764 243,564 304,456 295,435 4.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 377,388 334,258 327,070 217,764 243,564 304,456 295,435 4.16%
NOSH 359,418 359,418 359,418 359,417 225,523 225,523 225,523 8.06%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.43% 5.39% 0.33% -0.47% 1.94% -2.38% 1.41% -
ROE 1.59% 2.21% 0.16% -0.64% 0.79% -2.66% 0.50% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 41.24 43.45 51.19 68.60 82.61 83.19 59.76 -5.98%
EPS 1.67 2.06 0.14 -0.48 0.86 -3.59 0.66 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.93 0.91 0.76 1.08 1.35 1.31 -3.61%
Adjusted Per Share Value based on latest NOSH - 359,417
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 41.17 43.38 51.11 54.60 51.75 52.11 37.44 1.59%
EPS 1.67 2.06 0.14 -0.39 0.54 -2.25 0.41 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0483 0.9285 0.9085 0.6049 0.6766 0.8457 0.8207 4.15%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.41 0.20 0.13 0.15 0.285 0.56 0.23 -
P/RPS 0.99 0.46 0.25 0.22 0.35 0.67 0.38 17.28%
P/EPS 24.49 9.71 91.98 -30.94 33.32 -15.61 35.07 -5.80%
EY 4.08 10.30 1.09 -3.23 3.00 -6.41 2.85 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.22 0.14 0.20 0.26 0.41 0.18 13.74%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 27/11/19 27/11/18 28/11/17 28/11/16 26/11/15 -
Price 0.385 0.26 0.135 0.125 0.235 0.525 0.21 -
P/RPS 0.93 0.60 0.26 0.18 0.28 0.63 0.35 17.67%
P/EPS 23.00 12.63 95.51 -25.79 27.47 -14.63 32.02 -5.36%
EY 4.35 7.92 1.05 -3.88 3.64 -6.84 3.12 5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.15 0.16 0.22 0.39 0.16 14.98%

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