[MELEWAR] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -75.28%
YoY- -447.73%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
Revenue 904,624 754,838 707,147 599,545 703,345 115,578 584,736 9.10%
PBT -133,396 4,910 91,622 -246,699 56,480 24,839 151,263 -
Tax 4,830 -1,644 -12,606 73,990 -725 20,060 -67,040 -
NP -128,566 3,266 79,016 -172,709 55,755 44,899 84,223 -
-
NP to SH -127,092 5,924 67,629 -155,977 44,856 44,899 78,450 -
-
Tax Rate - 33.48% 13.76% - 1.28% -80.76% 44.32% -
Total Cost 1,033,190 751,572 628,131 772,254 647,590 70,679 500,513 15.58%
-
Net Worth 446,535 541,369 523,296 451,098 616,115 338,245 576,582 -4.97%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
Div - - 4,511 - 9,027 4,875 13,513 -
Div Payout % - - 6.67% - 20.13% 10.86% 17.23% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
Net Worth 446,535 541,369 523,296 451,098 616,115 338,245 576,582 -4.97%
NOSH 225,523 225,570 225,558 225,549 225,683 169,122 225,227 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
NP Margin -14.21% 0.43% 11.17% -28.81% 7.93% 38.85% 14.40% -
ROE -28.46% 1.09% 12.92% -34.58% 7.28% 13.27% 13.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
RPS 401.12 334.63 313.51 265.82 311.65 68.34 259.62 9.08%
EPS -56.35 2.63 29.98 -69.15 19.88 26.55 34.83 -
DPS 0.00 0.00 2.00 0.00 4.00 2.88 6.00 -
NAPS 1.98 2.40 2.32 2.00 2.73 2.00 2.56 -5.00%
Adjusted Per Share Value based on latest NOSH - 225,549
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
RPS 251.28 209.68 196.43 166.54 195.37 32.11 162.43 9.10%
EPS -35.30 1.65 18.79 -43.33 12.46 12.47 21.79 -
DPS 0.00 0.00 1.25 0.00 2.51 1.35 3.75 -
NAPS 1.2404 1.5038 1.4536 1.2531 1.7114 0.9396 1.6016 -4.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 29/06/07 -
Price 0.33 0.77 0.67 0.61 0.77 1.13 1.24 -
P/RPS 0.08 0.23 0.21 0.23 0.25 1.65 0.48 -30.08%
P/EPS -0.59 29.32 2.23 -0.88 3.87 4.26 3.56 -
EY -170.77 3.41 44.75 -113.37 25.81 23.49 28.09 -
DY 0.00 0.00 2.99 0.00 5.19 2.55 4.84 -
P/NAPS 0.17 0.32 0.29 0.31 0.28 0.57 0.48 -18.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/07 CAGR
Date 30/08/12 29/08/11 26/08/10 28/08/09 26/08/08 - 28/08/07 -
Price 0.30 0.68 0.77 0.62 0.70 0.00 1.48 -
P/RPS 0.07 0.20 0.25 0.23 0.22 0.00 0.57 -34.22%
P/EPS -0.53 25.89 2.57 -0.90 3.52 0.00 4.25 -
EY -187.85 3.86 38.94 -111.54 28.39 0.00 23.53 -
DY 0.00 0.00 2.60 0.00 5.71 0.00 4.05 -
P/NAPS 0.15 0.28 0.33 0.31 0.26 0.00 0.58 -23.67%

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