[MELEWAR] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 27.04%
YoY- 106.05%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 584,129 503,818 541,913 600,580 575,750 433,453 506,933 2.38%
PBT 55,400 -4,898 -18,012 13,999 -49,748 18,198 -34,018 -
Tax -12,822 -1,575 629 -5,551 -9,771 -5,292 2,321 -
NP 42,578 -6,473 -17,383 8,448 -59,519 12,906 -31,697 -
-
NP to SH 32,852 -4,891 -15,516 4,134 -68,372 9,200 -27,693 -
-
Tax Rate 23.14% - - 39.65% - 29.08% - -
Total Cost 541,551 510,291 559,296 592,132 635,269 420,547 538,630 0.09%
-
Net Worth 348,635 319,882 269,563 245,820 243,564 302,200 254,840 5.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,015 - - - - - - -
Div Payout % 24.40% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 348,635 319,882 269,563 245,820 243,564 302,200 254,840 5.35%
NOSH 359,418 359,418 359,418 225,523 225,523 225,523 225,523 8.06%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.29% -1.28% -3.21% 1.41% -10.34% 2.98% -6.25% -
ROE 9.42% -1.53% -5.76% 1.68% -28.07% 3.04% -10.87% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 162.52 140.18 150.78 266.31 255.30 192.20 224.78 -5.25%
EPS 9.14 -1.36 -4.63 1.83 -30.32 4.08 -12.28 -
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.75 1.09 1.08 1.34 1.13 -2.51%
Adjusted Per Share Value based on latest NOSH - 225,523
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 162.26 139.95 150.53 166.83 159.93 120.40 140.81 2.38%
EPS 9.13 -1.36 -4.31 1.15 -18.99 2.56 -7.69 -
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9684 0.8886 0.7488 0.6828 0.6766 0.8394 0.7079 5.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.455 0.14 0.14 0.205 0.305 0.35 0.255 -
P/RPS 0.28 0.10 0.09 0.08 0.12 0.18 0.11 16.83%
P/EPS 4.98 -10.29 -3.24 11.18 -1.01 8.58 -2.08 -
EY 20.09 -9.72 -30.84 8.94 -99.40 11.66 -48.15 -
DY 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.16 0.19 0.19 0.28 0.26 0.23 12.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 27/05/16 29/05/15 -
Price 0.61 0.215 0.12 0.18 0.34 0.345 0.30 -
P/RPS 0.38 0.15 0.08 0.07 0.13 0.18 0.13 19.55%
P/EPS 6.67 -15.80 -2.78 9.82 -1.12 8.46 -2.44 -
EY 14.98 -6.33 -35.97 10.18 -89.17 11.82 -40.93 -
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.24 0.16 0.17 0.31 0.26 0.27 15.15%

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