[MELEWAR] YoY Quarter Result on 31-Jan-2005 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -55.04%
YoY- -83.22%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 158,030 140,102 115,578 143,761 113,199 90,073 83,115 12.60%
PBT 132,151 25,614 24,839 11,104 34,338 20,622 8,379 66.44%
Tax -63,739 -5,132 20,060 -5,801 -2,731 -5,867 18,033 -
NP 68,412 20,482 44,899 5,303 31,607 14,755 26,412 19.21%
-
NP to SH 67,343 16,963 44,899 5,303 31,607 14,755 26,412 18.87%
-
Tax Rate 48.23% 20.04% -80.76% 52.24% 7.95% 28.45% -215.22% -
Total Cost 89,618 119,620 70,679 138,458 81,592 75,318 56,703 8.82%
-
Net Worth 576,582 503,985 562,253 351,384 358,918 647,998 623,737 -1.44%
Dividend
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 13,513 - 4,875 15,086 31,464 - 7,905 10.41%
Div Payout % 20.07% - 10.86% 284.50% 99.55% - 29.93% -
Equity
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 576,582 503,985 562,253 351,384 358,918 647,998 623,737 -1.44%
NOSH 225,227 169,122 162,500 161,185 158,114 158,048 79,054 21.33%
Ratio Analysis
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 43.29% 14.62% 38.85% 3.69% 27.92% 16.38% 31.78% -
ROE 11.68% 3.37% 7.99% 1.51% 8.81% 2.28% 4.23% -
Per Share
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 70.16 82.84 71.12 89.19 71.59 56.99 105.14 -7.19%
EPS 29.90 10.03 27.63 3.29 19.99 9.33 33.41 -2.02%
DPS 6.00 0.00 3.00 9.36 19.90 0.00 10.00 -9.00%
NAPS 2.56 2.98 3.46 2.18 2.27 4.10 7.89 -18.77%
Adjusted Per Share Value based on latest NOSH - 161,185
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 43.90 38.92 32.11 39.93 31.44 25.02 23.09 12.60%
EPS 18.71 4.71 12.47 1.47 8.78 4.10 7.34 18.86%
DPS 3.75 0.00 1.35 4.19 8.74 0.00 2.20 10.35%
NAPS 1.6016 1.40 1.5618 0.9761 0.997 1.80 1.7326 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 29/06/07 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.24 1.13 0.98 2.17 2.56 2.44 5.15 -
P/RPS 1.77 0.00 1.38 2.43 3.58 4.28 4.90 -17.14%
P/EPS 4.15 0.00 3.55 65.96 12.81 26.14 15.41 -21.52%
EY 24.11 0.00 28.19 1.52 7.81 3.83 6.49 27.43%
DY 4.84 0.00 3.06 4.31 7.77 0.00 1.94 18.39%
P/NAPS 0.48 0.57 0.28 1.00 1.13 0.60 0.65 -5.44%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/08/07 30/08/06 29/03/06 24/03/05 26/03/04 28/03/03 28/03/02 -
Price 1.48 0.99 0.90 2.03 2.82 2.19 6.80 -
P/RPS 2.11 0.00 1.27 2.28 3.94 3.84 6.47 -18.69%
P/EPS 4.95 0.00 3.26 61.70 14.11 23.46 20.35 -22.98%
EY 20.20 0.00 30.70 1.62 7.09 4.26 4.91 29.85%
DY 4.05 0.00 3.33 4.61 7.06 0.00 1.47 20.58%
P/NAPS 0.58 0.50 0.26 0.93 1.24 0.53 0.86 -7.01%

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