[MELEWAR] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 278.84%
YoY- 114.21%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 140,102 115,578 143,761 113,199 90,073 83,115 77,949 11.43%
PBT 25,614 24,839 11,104 34,338 20,622 8,379 6,261 29.72%
Tax -5,132 20,060 -5,801 -2,731 -5,867 18,033 1,051 -
NP 20,482 44,899 5,303 31,607 14,755 26,412 7,312 20.95%
-
NP to SH 16,963 44,899 5,303 31,607 14,755 26,412 7,312 16.81%
-
Tax Rate 20.04% -80.76% 52.24% 7.95% 28.45% -215.22% -16.79% -
Total Cost 119,620 70,679 138,458 81,592 75,318 56,703 70,637 10.21%
-
Net Worth 503,985 562,253 351,384 358,918 647,998 623,737 569,940 -2.24%
Dividend
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 4,875 15,086 31,464 - 7,905 - -
Div Payout % - 10.86% 284.50% 99.55% - 29.93% - -
Equity
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 503,985 562,253 351,384 358,918 647,998 623,737 569,940 -2.24%
NOSH 169,122 162,500 161,185 158,114 158,048 79,054 79,048 15.08%
Ratio Analysis
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 14.62% 38.85% 3.69% 27.92% 16.38% 31.78% 9.38% -
ROE 3.37% 7.99% 1.51% 8.81% 2.28% 4.23% 1.28% -
Per Share
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 82.84 71.12 89.19 71.59 56.99 105.14 98.61 -3.16%
EPS 10.03 27.63 3.29 19.99 9.33 33.41 9.25 1.50%
DPS 0.00 3.00 9.36 19.90 0.00 10.00 0.00 -
NAPS 2.98 3.46 2.18 2.27 4.10 7.89 7.21 -15.05%
Adjusted Per Share Value based on latest NOSH - 158,114
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 38.92 32.11 39.93 31.44 25.02 23.09 21.65 11.44%
EPS 4.71 12.47 1.47 8.78 4.10 7.34 2.03 16.82%
DPS 0.00 1.35 4.19 8.74 0.00 2.20 0.00 -
NAPS 1.40 1.5618 0.9761 0.997 1.80 1.7326 1.5832 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.13 0.98 2.17 2.56 2.44 5.15 5.10 -
P/RPS 0.00 1.38 2.43 3.58 4.28 4.90 5.17 -
P/EPS 0.00 3.55 65.96 12.81 26.14 15.41 55.14 -
EY 0.00 28.19 1.52 7.81 3.83 6.49 1.81 -
DY 0.00 3.06 4.31 7.77 0.00 1.94 0.00 -
P/NAPS 0.57 0.28 1.00 1.13 0.60 0.65 0.71 -3.97%
Price Multiplier on Announcement Date
30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/08/06 29/03/06 24/03/05 26/03/04 28/03/03 28/03/02 28/03/01 -
Price 0.99 0.90 2.03 2.82 2.19 6.80 4.38 -
P/RPS 0.00 1.27 2.28 3.94 3.84 6.47 4.44 -
P/EPS 0.00 3.26 61.70 14.11 23.46 20.35 47.35 -
EY 0.00 30.70 1.62 7.09 4.26 4.91 2.11 -
DY 0.00 3.33 4.61 7.06 0.00 1.47 0.00 -
P/NAPS 0.50 0.26 0.93 1.24 0.53 0.86 0.61 -3.60%

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