[MELEWAR] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -32.5%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 580,641 484,080 322,437 499,738 478,535 424,045 352,550 9.63%
PBT 145,621 72,414 17,027 44,204 81,379 81,068 47,945 22.74%
Tax -60,143 9,641 -10,568 -21,900 -16,478 -21,909 9,284 -
NP 85,478 82,055 6,459 22,304 64,901 59,159 57,229 7.68%
-
NP to SH 82,130 75,372 6,459 22,304 64,901 59,159 57,229 6.88%
-
Tax Rate 41.30% -13.31% 62.07% 49.54% 20.25% 27.03% -19.36% -
Total Cost 495,163 402,025 315,978 477,434 413,634 364,886 295,321 10.00%
-
Net Worth 585,895 504,135 0 356,775 374,529 652,690 553,516 1.05%
Dividend
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 13,513 4,875 - 15,086 31,464 - 15,807 -2.85%
Div Payout % 16.45% 6.47% - 67.64% 48.48% - 27.62% -
Equity
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 585,895 504,135 0 356,775 374,529 652,690 553,516 1.05%
NOSH 225,344 169,172 160,512 160,709 159,374 158,036 79,073 21.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 14.72% 16.95% 2.00% 4.46% 13.56% 13.95% 16.23% -
ROE 14.02% 14.95% 0.00% 6.25% 17.33% 9.06% 10.34% -
Per Share
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 257.67 286.15 200.88 310.96 300.26 268.32 445.85 -9.61%
EPS 36.45 44.55 4.02 13.88 40.72 37.43 72.37 -11.88%
DPS 6.00 2.88 0.00 9.36 19.90 0.00 20.00 -19.91%
NAPS 2.60 2.98 0.00 2.22 2.35 4.13 7.00 -16.69%
Adjusted Per Share Value based on latest NOSH - 160,709
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 161.29 134.47 89.57 138.82 132.93 117.79 97.93 9.63%
EPS 22.81 20.94 1.79 6.20 18.03 16.43 15.90 6.88%
DPS 3.75 1.35 0.00 4.19 8.74 0.00 4.39 -2.86%
NAPS 1.6275 1.4004 0.00 0.991 1.0404 1.813 1.5375 1.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/09/07 29/09/06 30/09/05 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.55 1.07 1.45 1.98 2.99 2.31 6.30 -
P/RPS 0.60 0.37 0.72 0.64 1.00 0.86 1.41 -14.57%
P/EPS 4.25 2.40 36.03 14.27 7.34 6.17 8.70 -12.37%
EY 23.51 41.64 2.78 7.01 13.62 16.21 11.49 14.11%
DY 3.87 2.69 0.00 4.73 6.66 0.00 3.17 3.74%
P/NAPS 0.60 0.36 0.00 0.89 1.27 0.56 0.90 -7.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 03/12/07 29/11/06 - - 17/06/04 10/06/03 06/06/02 -
Price 1.30 1.18 0.00 0.00 2.35 3.20 6.15 -
P/RPS 0.50 0.41 0.00 0.00 0.78 1.19 1.38 -17.07%
P/EPS 3.57 2.65 0.00 0.00 5.77 8.55 8.50 -14.78%
EY 28.04 37.76 0.00 0.00 17.33 11.70 11.77 17.36%
DY 4.61 2.44 0.00 0.00 8.47 0.00 3.25 6.65%
P/NAPS 0.50 0.40 0.00 0.00 1.00 0.77 0.88 -9.90%

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