[MELEWAR] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.79%
YoY- 152.21%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
Revenue 690,880 552,572 777,615 603,260 499,005 277,280 322,437 15.09%
PBT 29,625 37,863 -171,210 146,691 50,707 -1,160 17,027 10.75%
Tax -9,180 12,874 52,570 -61,137 -11,520 -2,031 -10,568 -2.56%
NP 20,445 50,737 -118,640 85,554 39,187 -3,191 6,459 23.67%
-
NP to SH 13,923 55,783 -119,474 80,661 31,982 -3,191 6,459 15.21%
-
Tax Rate 30.99% -34.00% - 41.68% 22.72% - 62.07% -
Total Cost 670,435 501,835 896,255 517,706 459,818 280,471 315,978 14.88%
-
Net Worth 520,830 509,670 449,041 508,000 506,956 0 341,892 8.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
Div 4,511 - 9,027 13,513 - - - -
Div Payout % 32.40% - 0.00% 16.75% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
Net Worth 520,830 509,670 449,041 508,000 506,956 0 341,892 8.07%
NOSH 225,467 225,517 225,648 200,000 169,550 160,397 160,512 6.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
NP Margin 2.96% 9.18% -15.26% 14.18% 7.85% -1.15% 2.00% -
ROE 2.67% 10.94% -26.61% 15.88% 6.31% 0.00% 1.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
RPS 306.42 245.02 344.61 301.63 294.31 172.87 200.88 8.09%
EPS 6.18 24.74 -52.95 40.33 18.86 -1.99 4.02 8.25%
DPS 2.00 0.00 4.00 6.76 0.00 0.00 0.00 -
NAPS 2.31 2.26 1.99 2.54 2.99 0.00 2.13 1.50%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
RPS 191.91 153.49 216.00 167.57 138.61 77.02 89.57 15.08%
EPS 3.87 15.50 -33.19 22.41 8.88 -0.89 1.79 15.28%
DPS 1.25 0.00 2.51 3.75 0.00 0.00 0.00 -
NAPS 1.4468 1.4158 1.2473 1.4111 1.4082 0.00 0.9497 8.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 29/07/05 -
Price 0.82 0.64 0.51 1.39 1.09 0.99 1.63 -
P/RPS 0.27 0.26 0.15 0.46 0.37 0.57 0.81 -18.34%
P/EPS 13.28 2.59 -0.96 3.45 5.78 -49.76 40.51 -18.59%
EY 7.53 38.65 -103.82 29.01 17.31 -2.01 2.47 22.82%
DY 2.44 0.00 7.84 4.86 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.26 0.55 0.36 0.00 0.77 -13.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/07/05 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 - - -
Price 0.75 0.65 0.50 1.13 1.09 0.00 0.00 -
P/RPS 0.24 0.27 0.15 0.37 0.37 0.00 0.00 -
P/EPS 12.15 2.63 -0.94 2.80 5.78 0.00 0.00 -
EY 8.23 38.05 -105.89 35.69 17.31 0.00 0.00 -
DY 2.67 0.00 8.00 5.98 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.25 0.44 0.36 0.00 0.00 -

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