[MELEWAR] YoY TTM Result on 31-Jan-2005 [#4]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -36.11%
YoY- -27.77%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 584,736 115,578 244,483 598,721 462,254 390,849 352,321 9.80%
PBT 151,263 24,839 18,495 72,664 80,553 77,534 42,823 26.25%
Tax -67,040 20,060 21,961 -26,120 -16,113 -20,912 11,113 -
NP 84,223 44,899 40,456 46,544 64,440 56,622 53,936 8.58%
-
NP to SH 78,450 44,899 40,456 46,544 64,440 56,622 53,936 7.16%
-
Tax Rate 44.32% -80.76% -118.74% 35.95% 20.00% 26.97% -25.95% -
Total Cost 500,513 70,679 204,027 552,177 397,814 334,227 298,385 10.02%
-
Net Worth 576,582 338,245 562,253 351,384 358,918 647,998 553,379 0.76%
Dividend
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 13,513 4,875 4,875 15,086 346,905 - 15,807 -2.85%
Div Payout % 17.23% 10.86% 12.05% 32.41% 538.34% - 29.31% -
Equity
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 576,582 338,245 562,253 351,384 358,918 647,998 553,379 0.76%
NOSH 225,227 169,122 162,500 161,185 158,114 158,048 79,054 21.33%
Ratio Analysis
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 14.40% 38.85% 16.55% 7.77% 13.94% 14.49% 15.31% -
ROE 13.61% 13.27% 7.20% 13.25% 17.95% 8.74% 9.75% -
Per Share
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 259.62 68.34 150.45 371.45 292.35 247.30 445.67 -9.49%
EPS 34.83 26.55 24.90 28.88 40.76 35.83 68.23 -11.68%
DPS 6.00 2.88 3.00 9.36 219.50 0.00 20.00 -19.93%
NAPS 2.56 2.00 3.46 2.18 2.27 4.10 7.00 -16.95%
Adjusted Per Share Value based on latest NOSH - 161,185
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 162.43 32.11 67.91 166.31 128.40 108.57 97.87 9.80%
EPS 21.79 12.47 11.24 12.93 17.90 15.73 14.98 7.16%
DPS 3.75 1.35 1.35 4.19 96.36 0.00 4.39 -2.86%
NAPS 1.6016 0.9396 1.5618 0.9761 0.997 1.80 1.5372 0.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 29/06/07 30/06/06 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.24 1.13 0.98 2.17 2.56 2.44 5.15 -
P/RPS 0.48 1.65 0.65 0.58 0.88 0.99 1.16 -15.04%
P/EPS 3.56 4.26 3.94 7.51 6.28 6.81 7.55 -12.96%
EY 28.09 23.49 25.40 13.31 15.92 14.68 13.25 14.88%
DY 4.84 2.55 3.06 4.31 85.74 0.00 3.88 4.16%
P/NAPS 0.48 0.57 0.28 1.00 1.13 0.60 0.74 -7.68%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/08/07 - - 24/03/05 26/03/04 28/03/03 28/03/02 -
Price 1.48 0.00 0.00 2.03 2.82 2.19 6.80 -
P/RPS 0.57 0.00 0.00 0.55 0.96 0.89 1.53 -16.67%
P/EPS 4.25 0.00 0.00 7.03 6.92 6.11 9.97 -14.57%
EY 23.53 0.00 0.00 14.22 14.45 16.36 10.03 17.05%
DY 4.05 0.00 0.00 4.61 77.84 0.00 2.94 6.09%
P/NAPS 0.58 0.00 0.00 0.93 1.24 0.53 0.97 -9.06%

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