[MELEWAR] YoY Quarter Result on 31-Jan-2006 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ--%
YoY- 746.67%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 231,571 158,030 140,102 115,578 143,761 113,199 90,073 19.04%
PBT 116,478 132,151 25,614 24,839 11,104 34,338 20,622 37.66%
Tax -22,328 -63,739 -5,132 20,060 -5,801 -2,731 -5,867 27.98%
NP 94,150 68,412 20,482 44,899 5,303 31,607 14,755 40.79%
-
NP to SH 88,039 67,343 16,963 44,899 5,303 31,607 14,755 39.06%
-
Tax Rate 19.17% 48.23% 20.04% -80.76% 52.24% 7.95% 28.45% -
Total Cost 137,421 89,618 119,620 70,679 138,458 81,592 75,318 11.74%
-
Net Worth 616,115 576,582 503,985 562,253 351,384 358,918 647,998 -0.92%
Dividend
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 9,027 13,513 - 4,875 15,086 31,464 - -
Div Payout % 10.25% 20.07% - 10.86% 284.50% 99.55% - -
Equity
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 616,115 576,582 503,985 562,253 351,384 358,918 647,998 -0.92%
NOSH 225,683 225,227 169,122 162,500 161,185 158,114 158,048 6.79%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 40.66% 43.29% 14.62% 38.85% 3.69% 27.92% 16.38% -
ROE 14.29% 11.68% 3.37% 7.99% 1.51% 8.81% 2.28% -
Per Share
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 102.61 70.16 82.84 71.12 89.19 71.59 56.99 11.46%
EPS 39.01 29.90 10.03 27.63 3.29 19.99 9.33 30.22%
DPS 4.00 6.00 0.00 3.00 9.36 19.90 0.00 -
NAPS 2.73 2.56 2.98 3.46 2.18 2.27 4.10 -7.23%
Adjusted Per Share Value based on latest NOSH - 162,500
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 64.33 43.90 38.92 32.11 39.93 31.44 25.02 19.04%
EPS 24.46 18.71 4.71 12.47 1.47 8.78 4.10 39.06%
DPS 2.51 3.75 0.00 1.35 4.19 8.74 0.00 -
NAPS 1.7114 1.6016 1.40 1.5618 0.9761 0.997 1.80 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/08 29/06/07 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.77 1.24 1.13 0.98 2.17 2.56 2.44 -
P/RPS 0.75 1.77 0.00 1.38 2.43 3.58 4.28 -27.49%
P/EPS 1.97 4.15 0.00 3.55 65.96 12.81 26.14 -37.95%
EY 50.66 24.11 0.00 28.19 1.52 7.81 3.83 61.08%
DY 5.19 4.84 0.00 3.06 4.31 7.77 0.00 -
P/NAPS 0.28 0.48 0.57 0.28 1.00 1.13 0.60 -13.12%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/08/08 28/08/07 30/08/06 29/03/06 24/03/05 26/03/04 28/03/03 -
Price 0.70 1.48 0.99 0.90 2.03 2.82 2.19 -
P/RPS 0.68 2.11 0.00 1.27 2.28 3.94 3.84 -27.35%
P/EPS 1.79 4.95 0.00 3.26 61.70 14.11 23.46 -37.81%
EY 55.73 20.20 0.00 30.70 1.62 7.09 4.26 60.75%
DY 5.71 4.05 0.00 3.33 4.61 7.06 0.00 -
P/NAPS 0.26 0.58 0.50 0.26 0.93 1.24 0.53 -12.32%

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