[MELEWAR] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 11.71%
YoY- 132.68%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 633,013 608,993 788,816 590,295 666,417 812,021 791,799 -3.65%
PBT -4,662 6,960 83,270 28,234 32,914 -4,335 -6,897 -6.31%
Tax -985 -2,731 -21,471 -5,698 -2,134 -4,178 -10,331 -32.39%
NP -5,647 4,229 61,799 22,536 30,780 -8,513 -17,228 -16.95%
-
NP to SH -5,690 2,146 45,759 19,666 33,997 -9,365 -24,682 -21.68%
-
Tax Rate - 39.24% 25.78% 20.18% 6.48% - - -
Total Cost 638,660 604,764 727,017 567,759 635,637 820,534 809,027 -3.86%
-
Net Worth 406,185 398,953 391,765 345,041 323,476 242,231 245,820 8.72%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 8,015 - - - - -
Div Payout % - - 17.52% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 406,185 398,953 391,765 345,041 323,476 242,231 245,820 8.72%
NOSH 359,456 359,418 359,418 359,418 359,418 359,417 225,523 8.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -0.89% 0.69% 7.83% 3.82% 4.62% -1.05% -2.18% -
ROE -1.40% 0.54% 11.68% 5.70% 10.51% -3.87% -10.04% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 176.10 169.44 219.47 164.24 185.42 251.42 351.09 -10.85%
EPS -1.58 0.60 12.73 5.47 9.46 -2.90 -10.94 -27.55%
DPS 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 0.96 0.90 0.75 1.09 0.60%
Adjusted Per Share Value based on latest NOSH - 359,418
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 175.84 169.16 219.12 163.97 185.12 225.56 219.94 -3.65%
EPS -1.58 0.60 12.71 5.46 9.44 -2.60 -6.86 -21.69%
DPS 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
NAPS 1.1283 1.1082 1.0882 0.9584 0.8985 0.6729 0.6828 8.72%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.265 0.27 0.35 0.545 0.17 0.11 0.24 -
P/RPS 0.15 0.16 0.16 0.33 0.09 0.04 0.07 13.53%
P/EPS -16.74 45.22 2.75 9.96 1.80 -3.79 -2.19 40.33%
EY -5.97 2.21 36.38 10.04 55.64 -26.36 -45.60 -28.73%
DY 0.00 0.00 6.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.32 0.57 0.19 0.15 0.22 0.74%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 22/02/23 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.26 0.285 0.38 0.565 0.22 0.115 0.225 -
P/RPS 0.15 0.17 0.17 0.34 0.12 0.05 0.06 16.49%
P/EPS -16.43 47.73 2.98 10.33 2.33 -3.97 -2.06 41.32%
EY -6.09 2.10 33.50 9.68 43.00 -25.21 -48.64 -29.25%
DY 0.00 0.00 5.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.35 0.59 0.24 0.15 0.21 1.52%

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