[MELEWAR] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 179.48%
YoY- 93.91%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 707,147 599,545 703,345 584,736 244,483 598,721 462,254 6.84%
PBT 91,622 -246,699 56,480 151,263 18,495 72,664 80,553 2.02%
Tax -12,606 73,990 -725 -67,040 21,961 -26,120 -16,113 -3.75%
NP 79,016 -172,709 55,755 84,223 40,456 46,544 64,440 3.22%
-
NP to SH 67,629 -155,977 44,856 78,450 40,456 46,544 64,440 0.75%
-
Tax Rate 13.76% - 1.28% 44.32% -118.74% 35.95% 20.00% -
Total Cost 628,131 772,254 647,590 500,513 204,027 552,177 397,814 7.37%
-
Net Worth 523,296 451,098 616,115 576,582 562,253 351,384 358,918 6.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Div 4,511 - 9,027 13,513 4,875 15,086 346,905 -49.17%
Div Payout % 6.67% - 20.13% 17.23% 12.05% 32.41% 538.34% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 523,296 451,098 616,115 576,582 562,253 351,384 358,918 6.05%
NOSH 225,558 225,549 225,683 225,227 162,500 161,185 158,114 5.69%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.17% -28.81% 7.93% 14.40% 16.55% 7.77% 13.94% -
ROE 12.92% -34.58% 7.28% 13.61% 7.20% 13.25% 17.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 313.51 265.82 311.65 259.62 150.45 371.45 292.35 1.09%
EPS 29.98 -69.15 19.88 34.83 24.90 28.88 40.76 -4.67%
DPS 2.00 0.00 4.00 6.00 3.00 9.36 219.50 -51.91%
NAPS 2.32 2.00 2.73 2.56 3.46 2.18 2.27 0.34%
Adjusted Per Share Value based on latest NOSH - 225,227
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 196.73 166.79 195.67 162.67 68.01 166.56 128.60 6.84%
EPS 18.81 -43.39 12.48 21.82 11.25 12.95 17.93 0.74%
DPS 1.25 0.00 2.51 3.76 1.36 4.20 96.51 -49.20%
NAPS 1.4558 1.2549 1.714 1.604 1.5642 0.9775 0.9985 6.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 27/01/06 31/01/05 30/01/04 -
Price 0.67 0.61 0.77 1.24 0.98 2.17 2.56 -
P/RPS 0.21 0.23 0.25 0.48 0.65 0.58 0.88 -20.01%
P/EPS 2.23 -0.88 3.87 3.56 3.94 7.51 6.28 -14.90%
EY 44.75 -113.37 25.81 28.09 25.40 13.31 15.92 17.47%
DY 2.99 0.00 5.19 4.84 3.06 4.31 85.74 -40.72%
P/NAPS 0.29 0.31 0.28 0.48 0.28 1.00 1.13 -19.10%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/08/10 28/08/09 26/08/08 28/08/07 - 24/03/05 26/03/04 -
Price 0.77 0.62 0.70 1.48 0.00 2.03 2.82 -
P/RPS 0.25 0.23 0.22 0.57 0.00 0.55 0.96 -18.91%
P/EPS 2.57 -0.90 3.52 4.25 0.00 7.03 6.92 -14.30%
EY 38.94 -111.54 28.39 23.53 0.00 14.22 14.45 16.70%
DY 2.60 0.00 5.71 4.05 0.00 4.61 77.84 -41.12%
P/NAPS 0.33 0.31 0.26 0.58 0.00 0.93 1.24 -18.64%

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