[MELEWAR] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
17-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 0.72%
YoY- 9.71%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 484,080 322,437 499,738 478,535 424,045 352,550 367,212 5.22%
PBT 72,414 17,027 44,204 81,379 81,068 47,945 57,570 4.32%
Tax 9,641 -10,568 -21,900 -16,478 -21,909 9,284 -7,566 -
NP 82,055 6,459 22,304 64,901 59,159 57,229 50,004 9.56%
-
NP to SH 75,372 6,459 22,304 64,901 59,159 57,229 50,004 7.86%
-
Tax Rate -13.31% 62.07% 49.54% 20.25% 27.03% -19.36% 13.14% -
Total Cost 402,025 315,978 477,434 413,634 364,886 295,321 317,208 4.46%
-
Net Worth 504,135 0 356,775 374,529 652,690 553,516 576,956 -2.45%
Dividend
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 4,875 - 15,086 31,464 - 15,807 - -
Div Payout % 6.47% - 67.64% 48.48% - 27.62% - -
Equity
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 504,135 0 356,775 374,529 652,690 553,516 576,956 -2.45%
NOSH 169,172 160,512 160,709 159,374 158,036 79,073 79,035 15.06%
Ratio Analysis
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 16.95% 2.00% 4.46% 13.56% 13.95% 16.23% 13.62% -
ROE 14.95% 0.00% 6.25% 17.33% 9.06% 10.34% 8.67% -
Per Share
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 286.15 200.88 310.96 300.26 268.32 445.85 464.62 -8.55%
EPS 44.55 4.02 13.88 40.72 37.43 72.37 63.27 -6.26%
DPS 2.88 0.00 9.36 19.90 0.00 20.00 0.00 -
NAPS 2.98 0.00 2.22 2.35 4.13 7.00 7.30 -15.23%
Adjusted Per Share Value based on latest NOSH - 159,374
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 134.67 89.70 139.03 133.13 117.97 98.08 102.16 5.22%
EPS 20.97 1.80 6.20 18.06 16.46 15.92 13.91 7.86%
DPS 1.36 0.00 4.20 8.75 0.00 4.40 0.00 -
NAPS 1.4025 0.00 0.9925 1.0419 1.8158 1.5399 1.6051 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.07 1.45 1.98 2.99 2.31 6.30 4.14 -
P/RPS 0.37 0.72 0.64 1.00 0.86 1.41 0.89 -14.94%
P/EPS 2.40 36.03 14.27 7.34 6.17 8.70 6.54 -16.88%
EY 41.64 2.78 7.01 13.62 16.21 11.49 15.28 20.30%
DY 2.69 0.00 4.73 6.66 0.00 3.17 0.00 -
P/NAPS 0.36 0.00 0.89 1.27 0.56 0.90 0.57 -8.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/11/06 - - 17/06/04 10/06/03 06/06/02 23/07/01 -
Price 1.18 0.00 0.00 2.35 3.20 6.15 4.50 -
P/RPS 0.41 0.00 0.00 0.78 1.19 1.38 0.97 -14.68%
P/EPS 2.65 0.00 0.00 5.77 8.55 8.50 7.11 -16.64%
EY 37.76 0.00 0.00 17.33 11.70 11.77 14.06 19.98%
DY 2.44 0.00 0.00 8.47 0.00 3.25 0.00 -
P/NAPS 0.40 0.00 0.00 1.00 0.77 0.88 0.62 -7.76%

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