[MELEWAR] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -137.45%
YoY- 62.06%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 788,816 590,295 666,417 812,021 791,799 695,615 609,463 4.38%
PBT 83,270 28,234 32,914 -4,335 -6,897 -25,067 3,532 69.25%
Tax -21,471 -5,698 -2,134 -4,178 -10,331 -11,014 -2,695 41.27%
NP 61,799 22,536 30,780 -8,513 -17,228 -36,081 837 104.68%
-
NP to SH 45,759 19,666 33,997 -9,365 -24,682 -47,591 521 110.69%
-
Tax Rate 25.78% 20.18% 6.48% - - - 76.30% -
Total Cost 727,017 567,759 635,637 820,534 809,027 731,696 608,626 3.00%
-
Net Worth 391,765 345,041 323,476 242,231 245,820 261,606 297,690 4.67%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,015 - - - - - - -
Div Payout % 17.52% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 391,765 345,041 323,476 242,231 245,820 261,606 297,690 4.67%
NOSH 359,418 359,418 359,418 359,417 225,523 225,523 225,523 8.06%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.83% 3.82% 4.62% -1.05% -2.18% -5.19% 0.14% -
ROE 11.68% 5.70% 10.51% -3.87% -10.04% -18.19% 0.18% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 219.47 164.24 185.42 251.42 351.09 308.45 270.24 -3.40%
EPS 12.73 5.47 9.46 -2.90 -10.94 -21.10 0.23 95.09%
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.96 0.90 0.75 1.09 1.16 1.32 -3.13%
Adjusted Per Share Value based on latest NOSH - 359,417
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 219.12 163.97 185.12 225.56 219.94 193.23 169.30 4.38%
EPS 12.71 5.46 9.44 -2.60 -6.86 -13.22 0.14 111.85%
DPS 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0882 0.9584 0.8985 0.6729 0.6828 0.7267 0.8269 4.67%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.35 0.545 0.17 0.11 0.24 0.375 0.21 -
P/RPS 0.16 0.33 0.09 0.04 0.07 0.12 0.08 12.23%
P/EPS 2.75 9.96 1.80 -3.79 -2.19 -1.78 90.90 -44.14%
EY 36.38 10.04 55.64 -26.36 -45.60 -56.27 1.10 79.06%
DY 6.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.19 0.15 0.22 0.32 0.16 12.23%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 -
Price 0.38 0.565 0.22 0.115 0.225 0.375 0.22 -
P/RPS 0.17 0.34 0.12 0.05 0.06 0.12 0.08 13.37%
P/EPS 2.98 10.33 2.33 -3.97 -2.06 -1.78 95.23 -43.83%
EY 33.50 9.68 43.00 -25.21 -48.64 -56.27 1.05 77.99%
DY 5.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.24 0.15 0.21 0.32 0.17 12.77%

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