[MELEWAR] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 76.16%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 939,747 815,361 729,319 514,384 785,366 580,641 484,080 11.67%
PBT -124,399 -5,176 62,394 -88,893 -82,518 145,621 72,414 -
Tax 5,305 -643 -13,223 32,601 34,992 -60,143 9,641 -9.46%
NP -119,094 -5,819 49,171 -56,292 -47,526 85,478 82,055 -
-
NP to SH -118,727 -2,272 36,973 -37,188 -58,915 82,130 75,372 -
-
Tax Rate - - 21.19% - - 41.30% -13.31% -
Total Cost 1,058,841 821,180 680,148 570,676 832,892 495,163 402,025 17.49%
-
Net Worth 403,941 534,581 513,723 477,937 516,769 585,895 504,135 -3.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 4,511 - 9,027 13,513 4,875 -
Div Payout % - - 12.20% - 0.00% 16.45% 6.47% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 403,941 534,581 513,723 477,937 516,769 585,895 504,135 -3.62%
NOSH 225,523 225,561 225,317 225,442 225,663 225,344 169,172 4.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.67% -0.71% 6.74% -10.94% -6.05% 14.72% 16.95% -
ROE -29.39% -0.43% 7.20% -7.78% -11.40% 14.02% 14.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 416.43 361.48 323.69 228.17 348.03 257.67 286.15 6.44%
EPS -52.61 -1.01 16.41 -16.50 -26.11 36.45 44.55 -
DPS 0.00 0.00 2.00 0.00 4.00 6.00 2.88 -
NAPS 1.79 2.37 2.28 2.12 2.29 2.60 2.98 -8.13%
Adjusted Per Share Value based on latest NOSH - 225,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 261.04 226.49 202.59 142.88 218.16 161.29 134.47 11.67%
EPS -32.98 -0.63 10.27 -10.33 -16.37 22.81 20.94 -
DPS 0.00 0.00 1.25 0.00 2.51 3.75 1.35 -
NAPS 1.1221 1.4849 1.427 1.3276 1.4355 1.6275 1.4004 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.55 0.69 0.60 0.64 1.55 1.07 -
P/RPS 0.06 0.15 0.21 0.26 0.18 0.60 0.37 -26.13%
P/EPS -0.49 -54.60 4.20 -3.64 -2.45 4.25 2.40 -
EY -202.35 -1.83 23.78 -27.49 -40.79 23.51 41.64 -
DY 0.00 0.00 2.90 0.00 6.25 3.87 2.69 -
P/NAPS 0.15 0.23 0.30 0.28 0.28 0.60 0.36 -13.56%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 23/11/09 24/11/08 03/12/07 29/11/06 -
Price 0.31 0.48 0.80 0.60 0.57 1.30 1.18 -
P/RPS 0.07 0.13 0.25 0.26 0.16 0.50 0.41 -25.49%
P/EPS -0.59 -47.65 4.88 -3.64 -2.18 3.57 2.65 -
EY -169.72 -2.10 20.51 -27.49 -45.80 28.04 37.76 -
DY 0.00 0.00 2.50 0.00 7.02 4.61 2.44 -
P/NAPS 0.17 0.20 0.35 0.28 0.25 0.50 0.40 -13.27%

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