[MELEWAR] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -3.27%
YoY- 651.77%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 846,053 592,265 725,572 730,672 568,665 681,426 826,368 0.39%
PBT 7,996 -18,713 56,069 72,722 4,816 29,764 6,241 4.21%
Tax -2,554 1,516 -14,099 -17,758 -1,148 -724 -6,716 -14.87%
NP 5,442 -17,197 41,970 54,964 3,668 29,040 -475 -
-
NP to SH 1,940 -13,542 30,343 40,964 5,449 32,582 -3,944 -
-
Tax Rate 31.94% - 25.15% 24.42% 23.84% 2.43% 107.61% -
Total Cost 840,611 609,462 683,602 675,708 564,997 652,386 826,843 0.27%
-
Net Worth 413,999 409,760 409,736 377,388 334,258 327,070 217,764 11.29%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 8,015 - - - -
Div Payout % - - - 19.57% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 413,999 409,760 409,736 377,388 334,258 327,070 217,764 11.29%
NOSH 360,000 359,456 359,418 359,418 359,418 359,418 359,417 0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.64% -2.90% 5.78% 7.52% 0.65% 4.26% -0.06% -
ROE 0.47% -3.30% 7.41% 10.85% 1.63% 9.96% -1.81% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 235.01 164.77 201.87 203.29 158.22 189.59 288.40 -3.35%
EPS 0.54 -3.77 8.44 11.40 1.52 9.07 -1.38 -
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.05 0.93 0.91 0.76 7.14%
Adjusted Per Share Value based on latest NOSH - 359,418
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 235.01 164.52 201.55 202.96 157.96 189.29 229.55 0.39%
EPS 0.54 -3.76 8.43 11.38 1.51 9.05 -1.10 -
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 1.15 1.1382 1.1382 1.0483 0.9285 0.9085 0.6049 11.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.245 0.28 0.225 0.41 0.20 0.13 0.15 -
P/RPS 0.10 0.17 0.11 0.20 0.13 0.07 0.05 12.23%
P/EPS 45.46 -7.43 2.67 3.60 13.19 1.43 -10.90 -
EY 2.20 -13.46 37.52 27.80 7.58 69.73 -9.18 -
DY 0.00 0.00 0.00 5.44 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.20 0.39 0.22 0.14 0.20 0.81%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 24/11/22 25/11/21 27/11/20 27/11/19 27/11/18 -
Price 0.23 0.26 0.295 0.385 0.26 0.135 0.125 -
P/RPS 0.10 0.16 0.15 0.19 0.16 0.07 0.04 16.48%
P/EPS 42.68 -6.90 3.49 3.38 17.15 1.49 -9.08 -
EY 2.34 -14.49 28.62 29.60 5.83 67.15 -11.01 -
DY 0.00 0.00 0.00 5.79 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.37 0.28 0.15 0.16 3.78%

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