[MELEWAR] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 68.69%
YoY- 106.4%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 351,628 357,836 385,426 389,498 370,484 281,679 340,264 0.54%
PBT 29,993 -1,946 -5,187 10,393 -37,861 10,271 -29,228 -
Tax -6,179 -921 -952 -3,955 -6,286 -3,478 999 -
NP 23,814 -2,867 -6,139 6,438 -44,147 6,793 -28,229 -
-
NP to SH 18,937 -2,173 -5,485 3,254 -50,871 4,954 -25,116 -
-
Tax Rate 20.60% - - 38.05% - 33.86% - -
Total Cost 327,814 360,703 391,565 383,060 414,631 274,886 368,493 -1.92%
-
Net Worth 345,041 323,476 242,231 245,820 261,606 297,690 257,096 5.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 345,041 323,476 242,231 245,820 261,606 297,690 257,096 5.02%
NOSH 359,418 359,418 359,417 225,523 225,523 225,523 225,523 8.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.77% -0.80% -1.59% 1.65% -11.92% 2.41% -8.30% -
ROE 5.49% -0.67% -2.26% 1.32% -19.45% 1.66% -9.77% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 97.83 99.56 119.34 172.71 164.28 124.90 150.88 -6.96%
EPS 5.27 -0.60 -1.70 1.44 -22.56 2.20 -11.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.75 1.09 1.16 1.32 1.14 -2.82%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 97.67 99.40 107.06 108.19 102.91 78.24 94.52 0.54%
EPS 5.26 -0.60 -1.52 0.90 -14.13 1.38 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9584 0.8985 0.6729 0.6828 0.7267 0.8269 0.7142 5.01%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.545 0.17 0.11 0.24 0.375 0.21 0.315 -
P/RPS 0.56 0.17 0.09 0.14 0.23 0.17 0.21 17.74%
P/EPS 10.34 -28.12 -6.48 16.63 -1.66 9.56 -2.83 -
EY 9.67 -3.56 -15.44 6.01 -60.15 10.46 -35.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.19 0.15 0.22 0.32 0.16 0.28 12.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 27/02/15 -
Price 0.565 0.22 0.115 0.225 0.375 0.22 0.285 -
P/RPS 0.58 0.22 0.10 0.13 0.23 0.18 0.19 20.42%
P/EPS 10.72 -36.39 -6.77 15.59 -1.66 10.02 -2.56 -
EY 9.33 -2.75 -14.77 6.41 -60.15 9.98 -39.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.24 0.15 0.21 0.32 0.17 0.25 15.37%

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