[MELEWAR] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
10-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 4.48%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 322,437 499,738 478,535 424,045 352,550 367,212 383,084 -3.12%
PBT 17,027 44,204 81,379 81,068 47,945 57,570 83,210 -25.36%
Tax -10,568 -21,900 -16,478 -21,909 9,284 -7,566 -13,093 -3.87%
NP 6,459 22,304 64,901 59,159 57,229 50,004 70,117 -35.58%
-
NP to SH 6,459 22,304 64,901 59,159 57,229 50,004 70,117 -35.58%
-
Tax Rate 62.07% 49.54% 20.25% 27.03% -19.36% 13.14% 15.73% -
Total Cost 315,978 477,434 413,634 364,886 295,321 317,208 312,967 0.17%
-
Net Worth 0 356,775 374,529 652,690 553,516 576,956 453,794 -
Dividend
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - 15,086 31,464 - 15,807 - - -
Div Payout % - 67.64% 48.48% - 27.62% - - -
Equity
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 0 356,775 374,529 652,690 553,516 576,956 453,794 -
NOSH 160,512 160,709 159,374 158,036 79,073 79,035 79,058 13.95%
Ratio Analysis
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 2.00% 4.46% 13.56% 13.95% 16.23% 13.62% 18.30% -
ROE 0.00% 6.25% 17.33% 9.06% 10.34% 8.67% 15.45% -
Per Share
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 200.88 310.96 300.26 268.32 445.85 464.62 484.56 -14.99%
EPS 4.02 13.88 40.72 37.43 72.37 63.27 88.69 -43.48%
DPS 0.00 9.36 19.90 0.00 20.00 0.00 0.00 -
NAPS 0.00 2.22 2.35 4.13 7.00 7.30 5.74 -
Adjusted Per Share Value based on latest NOSH - 158,036
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 89.57 138.82 132.93 117.79 97.93 102.00 106.41 -3.12%
EPS 1.79 6.20 18.03 16.43 15.90 13.89 19.48 -35.61%
DPS 0.00 4.19 8.74 0.00 4.39 0.00 0.00 -
NAPS 0.00 0.991 1.0404 1.813 1.5375 1.6027 1.2605 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.45 1.98 2.99 2.31 6.30 4.14 6.00 -
P/RPS 0.72 0.64 1.00 0.86 1.41 0.89 1.24 -9.54%
P/EPS 36.03 14.27 7.34 6.17 8.70 6.54 6.77 36.11%
EY 2.78 7.01 13.62 16.21 11.49 15.28 14.78 -26.52%
DY 0.00 4.73 6.66 0.00 3.17 0.00 0.00 -
P/NAPS 0.00 0.89 1.27 0.56 0.90 0.57 1.05 -
Price Multiplier on Announcement Date
30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date - - 17/06/04 10/06/03 06/06/02 23/07/01 16/05/00 -
Price 0.00 0.00 2.35 3.20 6.15 4.50 5.90 -
P/RPS 0.00 0.00 0.78 1.19 1.38 0.97 1.22 -
P/EPS 0.00 0.00 5.77 8.55 8.50 7.11 6.65 -
EY 0.00 0.00 17.33 11.70 11.77 14.06 15.03 -
DY 0.00 0.00 8.47 0.00 3.25 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 0.77 0.88 0.62 1.03 -

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