[MELEWAR] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 612.53%
YoY- 1356.89%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 164,153 121,551 148,225 156,156 183,994 196,575 186,300 -2.08%
PBT 1,941 2,178 10,444 9,739 1,218 1,127 6,131 -17.43%
Tax -1,152 -1,204 -2,402 -1,320 -612 -2,053 -2,518 -12.21%
NP 789 974 8,042 8,419 606 -926 3,613 -22.38%
-
NP to SH 482 639 6,017 7,401 508 -1,389 1,929 -20.62%
-
Tax Rate 59.35% 55.28% 23.00% 13.55% 50.25% 182.17% 41.07% -
Total Cost 163,364 120,577 140,183 147,737 183,388 197,501 182,687 -1.84%
-
Net Worth 409,760 409,736 377,388 334,258 327,070 217,764 243,564 9.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 409,760 409,736 377,388 334,258 327,070 217,764 243,564 9.05%
NOSH 359,456 359,418 359,418 359,418 359,418 359,417 225,523 8.07%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.48% 0.80% 5.43% 5.39% 0.33% -0.47% 1.94% -
ROE 0.12% 0.16% 1.59% 2.21% 0.16% -0.64% 0.79% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.67 33.82 41.24 43.45 51.19 68.60 82.61 -9.40%
EPS 0.13 0.18 1.67 2.06 0.14 -0.48 0.86 -27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.05 0.93 0.91 0.76 1.08 0.90%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.60 33.76 41.17 43.38 51.11 54.60 51.75 -2.08%
EPS 0.13 0.18 1.67 2.06 0.14 -0.39 0.54 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1382 1.1382 1.0483 0.9285 0.9085 0.6049 0.6766 9.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.28 0.225 0.41 0.20 0.13 0.15 0.285 -
P/RPS 0.61 0.67 0.99 0.46 0.25 0.22 0.35 9.69%
P/EPS 208.80 126.56 24.49 9.71 91.98 -30.94 33.32 35.76%
EY 0.48 0.79 4.08 10.30 1.09 -3.23 3.00 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.39 0.22 0.14 0.20 0.26 -0.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 25/11/21 27/11/20 27/11/19 27/11/18 28/11/17 -
Price 0.26 0.295 0.385 0.26 0.135 0.125 0.235 -
P/RPS 0.57 0.87 0.93 0.60 0.26 0.18 0.28 12.57%
P/EPS 193.89 165.93 23.00 12.63 95.51 -25.79 27.47 38.47%
EY 0.52 0.60 4.35 7.92 1.05 -3.88 3.64 -27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.37 0.28 0.15 0.16 0.22 0.74%

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