[MELEWAR] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 64.12%
YoY- 48.14%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 590,295 666,417 812,021 791,799 695,615 609,463 652,474 -1.65%
PBT 28,234 32,914 -4,335 -6,897 -25,067 3,532 -64,381 -
Tax -5,698 -2,134 -4,178 -10,331 -11,014 -2,695 170,505 -
NP 22,536 30,780 -8,513 -17,228 -36,081 837 106,124 -22.74%
-
NP to SH 19,666 33,997 -9,365 -24,682 -47,591 521 115,603 -25.54%
-
Tax Rate 20.18% 6.48% - - - 76.30% - -
Total Cost 567,759 635,637 820,534 809,027 731,696 608,626 546,350 0.64%
-
Net Worth 345,041 323,476 242,231 245,820 261,606 297,690 255,866 5.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 345,041 323,476 242,231 245,820 261,606 297,690 255,866 5.10%
NOSH 359,418 359,418 359,417 225,523 225,523 225,523 225,523 8.06%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.82% 4.62% -1.05% -2.18% -5.19% 0.14% 16.26% -
ROE 5.70% 10.51% -3.87% -10.04% -18.19% 0.18% 45.18% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 164.24 185.42 251.42 351.09 308.45 270.24 290.71 -9.06%
EPS 5.47 9.46 -2.90 -10.94 -21.10 0.23 51.51 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.75 1.09 1.16 1.32 1.14 -2.82%
Adjusted Per Share Value based on latest NOSH - 225,523
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 164.22 185.40 225.90 220.28 193.52 169.55 181.52 -1.65%
EPS 5.47 9.46 -2.61 -6.87 -13.24 0.14 32.16 -25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9599 0.8999 0.6739 0.6839 0.7278 0.8282 0.7118 5.10%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.545 0.17 0.11 0.24 0.375 0.21 0.315 -
P/RPS 0.33 0.09 0.04 0.07 0.12 0.08 0.11 20.07%
P/EPS 9.96 1.80 -3.79 -2.19 -1.78 90.90 0.61 59.21%
EY 10.04 55.64 -26.36 -45.60 -56.27 1.10 163.51 -37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.19 0.15 0.22 0.32 0.16 0.28 12.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 27/02/15 -
Price 0.565 0.22 0.115 0.225 0.375 0.22 0.285 -
P/RPS 0.34 0.12 0.05 0.06 0.12 0.08 0.10 22.60%
P/EPS 10.33 2.33 -3.97 -2.06 -1.78 95.23 0.55 62.96%
EY 9.68 43.00 -25.21 -48.64 -56.27 1.05 180.72 -38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.24 0.15 0.21 0.32 0.17 0.25 15.37%

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