[MELEWAR] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 73.48%
YoY- 771.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 568,696 387,473 578,443 584,129 503,818 541,913 600,580 -0.90%
PBT 4,310 -16,731 58,469 55,400 -4,898 -18,012 13,999 -17.81%
Tax -922 1,539 -16,792 -12,822 -1,575 629 -5,551 -25.83%
NP 3,388 -15,192 41,677 42,578 -6,473 -17,383 8,448 -14.11%
-
NP to SH 1,107 -11,710 30,628 32,852 -4,891 -15,516 4,134 -19.69%
-
Tax Rate 21.39% - 28.72% 23.14% - - 39.65% -
Total Cost 565,308 402,665 536,766 541,551 510,291 559,296 592,132 -0.76%
-
Net Worth 409,779 398,953 402,548 348,635 319,882 269,563 245,820 8.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 8,015 - - - -
Div Payout % - - - 24.40% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 409,779 398,953 402,548 348,635 319,882 269,563 245,820 8.88%
NOSH 359,456 359,418 359,418 359,418 359,418 359,418 225,523 8.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.60% -3.92% 7.21% 7.29% -1.28% -3.21% 1.41% -
ROE 0.27% -2.94% 7.61% 9.42% -1.53% -5.76% 1.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 158.21 107.81 160.94 162.52 140.18 150.78 266.31 -8.30%
EPS 0.31 -3.26 8.52 9.14 -1.36 -4.63 1.83 -25.59%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.12 0.97 0.89 0.75 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 359,418
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 157.97 107.63 160.68 162.26 139.95 150.53 166.83 -0.90%
EPS 0.31 -3.25 8.51 9.13 -1.36 -4.31 1.15 -19.61%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.1383 1.1082 1.1182 0.9684 0.8886 0.7488 0.6828 8.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.25 0.27 0.375 0.455 0.14 0.14 0.205 -
P/RPS 0.16 0.25 0.23 0.28 0.10 0.09 0.08 12.23%
P/EPS 81.18 -8.29 4.40 4.98 -10.29 -3.24 11.18 39.11%
EY 1.23 -12.07 22.72 20.09 -9.72 -30.84 8.94 -28.12%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.33 0.47 0.16 0.19 0.19 2.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 27/05/21 29/05/20 28/05/19 30/05/18 -
Price 0.25 0.235 0.34 0.61 0.215 0.12 0.18 -
P/RPS 0.16 0.22 0.21 0.38 0.15 0.08 0.07 14.75%
P/EPS 81.18 -7.21 3.99 6.67 -15.80 -2.78 9.82 42.15%
EY 1.23 -13.86 25.06 14.98 -6.33 -35.97 10.18 -29.66%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.30 0.63 0.24 0.16 0.17 4.38%

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