[MELEWAR] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -8.35%
YoY- -44.14%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 115,578 143,761 113,199 90,073 83,115 77,949 79,823 6.35%
PBT 24,839 11,104 34,338 20,622 8,379 6,261 19,690 3.94%
Tax 20,060 -5,801 -2,731 -5,867 18,033 1,051 -3,078 -
NP 44,899 5,303 31,607 14,755 26,412 7,312 16,612 18.00%
-
NP to SH 44,899 5,303 31,607 14,755 26,412 7,312 16,612 18.00%
-
Tax Rate -80.76% 52.24% 7.95% 28.45% -215.22% -16.79% 15.63% -
Total Cost 70,679 138,458 81,592 75,318 56,703 70,637 63,211 1.87%
-
Net Worth 562,253 351,384 358,918 647,998 623,737 569,940 437,033 4.28%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,875 15,086 31,464 - 7,905 - - -
Div Payout % 10.86% 284.50% 99.55% - 29.93% - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 562,253 351,384 358,918 647,998 623,737 569,940 437,033 4.28%
NOSH 162,500 161,185 158,114 158,048 79,054 79,048 79,029 12.75%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 38.85% 3.69% 27.92% 16.38% 31.78% 9.38% 20.81% -
ROE 7.99% 1.51% 8.81% 2.28% 4.23% 1.28% 3.80% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 71.12 89.19 71.59 56.99 105.14 98.61 101.00 -5.67%
EPS 27.63 3.29 19.99 9.33 33.41 9.25 21.02 4.65%
DPS 3.00 9.36 19.90 0.00 10.00 0.00 0.00 -
NAPS 3.46 2.18 2.27 4.10 7.89 7.21 5.53 -7.51%
Adjusted Per Share Value based on latest NOSH - 158,048
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 32.15 39.99 31.49 25.06 23.12 21.69 22.21 6.35%
EPS 12.49 1.48 8.79 4.10 7.35 2.03 4.62 18.01%
DPS 1.36 4.20 8.75 0.00 2.20 0.00 0.00 -
NAPS 1.5642 0.9775 0.9985 1.8027 1.7352 1.5856 1.2158 4.28%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.98 2.17 2.56 2.44 5.15 5.10 5.65 -
P/RPS 1.38 2.43 3.58 4.28 4.90 5.17 5.59 -20.77%
P/EPS 3.55 65.96 12.81 26.14 15.41 55.14 26.88 -28.61%
EY 28.19 1.52 7.81 3.83 6.49 1.81 3.72 40.10%
DY 3.06 4.31 7.77 0.00 1.94 0.00 0.00 -
P/NAPS 0.28 1.00 1.13 0.60 0.65 0.71 1.02 -19.36%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 29/03/00 -
Price 0.90 2.03 2.82 2.19 6.80 4.38 6.05 -
P/RPS 1.27 2.28 3.94 3.84 6.47 4.44 5.99 -22.76%
P/EPS 3.26 61.70 14.11 23.46 20.35 47.35 28.78 -30.41%
EY 30.70 1.62 7.09 4.26 4.91 2.11 3.47 43.76%
DY 3.33 4.61 7.06 0.00 1.47 0.00 0.00 -
P/NAPS 0.26 0.93 1.24 0.53 0.86 0.61 1.09 -21.23%

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