[MELEWAR] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 6.93%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 499,005 277,280 322,437 502,169 429,736 366,459 354,835 6.49%
PBT 50,707 -1,160 17,027 86,724 76,803 56,246 46,381 1.65%
Tax -11,520 -2,031 -10,568 -17,327 -21,458 6,388 -6,174 12.19%
NP 39,187 -3,191 6,459 69,397 55,345 62,634 40,207 -0.47%
-
NP to SH 31,982 -3,191 6,459 69,397 55,345 62,634 40,207 -4.13%
-
Tax Rate 22.72% - 62.07% 19.98% 27.94% -11.36% 13.31% -
Total Cost 459,818 280,471 315,978 432,772 374,391 303,825 314,628 7.24%
-
Net Worth 506,956 0 341,892 334,651 341,661 632,459 586,287 -2.64%
Dividend
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - 31,464 - 15,807 - -
Div Payout % - - - 45.34% - 25.24% - -
Equity
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 506,956 0 341,892 334,651 341,661 632,459 586,287 -2.64%
NOSH 169,550 160,397 160,512 160,120 158,176 79,057 79,014 15.12%
Ratio Analysis
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.85% -1.15% 2.00% 13.82% 12.88% 17.09% 11.33% -
ROE 6.31% 0.00% 1.89% 20.74% 16.20% 9.90% 6.86% -
Per Share
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 294.31 172.87 200.88 313.62 271.68 463.53 449.08 -7.49%
EPS 18.86 -1.99 4.02 43.34 34.99 79.23 50.89 -16.72%
DPS 0.00 0.00 0.00 19.90 0.00 20.00 0.00 -
NAPS 2.99 0.00 2.13 2.09 2.16 8.00 7.42 -15.43%
Adjusted Per Share Value based on latest NOSH - 160,120
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 138.61 77.02 89.57 139.49 119.37 101.79 98.57 6.48%
EPS 8.88 -0.89 1.79 19.28 15.37 17.40 11.17 -4.14%
DPS 0.00 0.00 0.00 8.74 0.00 4.39 0.00 -
NAPS 1.4082 0.00 0.9497 0.9296 0.9491 1.7568 1.6286 -2.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.09 0.99 1.63 2.05 2.00 6.10 4.56 -
P/RPS 0.37 0.57 0.81 0.65 0.74 1.32 1.02 -17.05%
P/EPS 5.78 -49.76 40.51 4.73 5.72 7.70 8.96 -7.76%
EY 17.31 -2.01 2.47 21.14 17.49 12.99 11.16 8.43%
DY 0.00 0.00 0.00 9.71 0.00 3.28 0.00 -
P/NAPS 0.36 0.00 0.77 0.98 0.93 0.76 0.61 -9.26%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/02/07 - - 28/09/04 18/09/03 25/09/02 17/09/01 -
Price 1.09 0.00 0.00 2.13 2.40 2.92 4.68 -
P/RPS 0.37 0.00 0.00 0.68 0.88 0.63 1.04 -17.35%
P/EPS 5.78 0.00 0.00 4.91 6.86 3.69 9.20 -8.21%
EY 17.31 0.00 0.00 20.35 14.58 27.13 10.87 8.96%
DY 0.00 0.00 0.00 9.34 0.00 6.85 0.00 -
P/NAPS 0.36 0.00 0.00 1.02 1.11 0.37 0.63 -9.80%

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