[MELEWAR] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -294.89%
YoY- -268.56%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 401,841 351,628 357,836 385,426 389,498 370,484 281,679 6.09%
PBT 41,246 29,993 -1,946 -5,187 10,393 -37,861 10,271 26.04%
Tax -10,974 -6,179 -921 -952 -3,955 -6,286 -3,478 21.08%
NP 30,272 23,814 -2,867 -6,139 6,438 -44,147 6,793 28.25%
-
NP to SH 22,348 18,937 -2,173 -5,485 3,254 -50,871 4,954 28.51%
-
Tax Rate 26.61% 20.60% - - 38.05% - 33.86% -
Total Cost 371,569 327,814 360,703 391,565 383,060 414,631 274,886 5.14%
-
Net Worth 391,765 345,041 323,476 242,231 245,820 261,606 297,690 4.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 391,765 345,041 323,476 242,231 245,820 261,606 297,690 4.67%
NOSH 359,418 359,418 359,418 359,417 225,523 225,523 225,523 8.06%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.53% 6.77% -0.80% -1.59% 1.65% -11.92% 2.41% -
ROE 5.70% 5.49% -0.67% -2.26% 1.32% -19.45% 1.66% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 111.80 97.83 99.56 119.34 172.71 164.28 124.90 -1.82%
EPS 6.22 5.27 -0.60 -1.70 1.44 -22.56 2.20 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.96 0.90 0.75 1.09 1.16 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 359,417
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 111.79 97.82 99.55 107.22 108.36 103.07 78.36 6.09%
EPS 6.22 5.27 -0.60 -1.53 0.91 -14.15 1.38 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0899 0.9599 0.8999 0.6739 0.6839 0.7278 0.8282 4.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.35 0.545 0.17 0.11 0.24 0.375 0.21 -
P/RPS 0.31 0.56 0.17 0.09 0.14 0.23 0.17 10.52%
P/EPS 5.63 10.34 -28.12 -6.48 16.63 -1.66 9.56 -8.43%
EY 17.77 9.67 -3.56 -15.44 6.01 -60.15 10.46 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.19 0.15 0.22 0.32 0.16 12.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 -
Price 0.38 0.565 0.22 0.115 0.225 0.375 0.22 -
P/RPS 0.34 0.58 0.22 0.10 0.13 0.23 0.18 11.17%
P/EPS 6.11 10.72 -36.39 -6.77 15.59 -1.66 10.02 -7.90%
EY 16.36 9.33 -2.75 -14.77 6.41 -60.15 9.98 8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.24 0.15 0.21 0.32 0.17 12.77%

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