[MELEWAR] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -38.54%
YoY- -90.69%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 603,260 499,005 277,280 322,437 502,169 429,736 366,459 9.62%
PBT 146,691 50,707 -1,160 17,027 86,724 76,803 56,246 19.33%
Tax -61,137 -11,520 -2,031 -10,568 -17,327 -21,458 6,388 -
NP 85,554 39,187 -3,191 6,459 69,397 55,345 62,634 5.92%
-
NP to SH 80,661 31,982 -3,191 6,459 69,397 55,345 62,634 4.77%
-
Tax Rate 41.68% 22.72% - 62.07% 19.98% 27.94% -11.36% -
Total Cost 517,706 459,818 280,471 315,978 432,772 374,391 303,825 10.32%
-
Net Worth 508,000 506,956 0 341,892 334,651 341,661 632,459 -3.96%
Dividend
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 13,513 - - - 31,464 - 15,807 -2.85%
Div Payout % 16.75% - - - 45.34% - 25.24% -
Equity
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 508,000 506,956 0 341,892 334,651 341,661 632,459 -3.96%
NOSH 200,000 169,550 160,397 160,512 160,120 158,176 79,057 18.67%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 14.18% 7.85% -1.15% 2.00% 13.82% 12.88% 17.09% -
ROE 15.88% 6.31% 0.00% 1.89% 20.74% 16.20% 9.90% -
Per Share
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 301.63 294.31 172.87 200.88 313.62 271.68 463.53 -7.61%
EPS 40.33 18.86 -1.99 4.02 43.34 34.99 79.23 -11.70%
DPS 6.76 0.00 0.00 0.00 19.90 0.00 20.00 -18.13%
NAPS 2.54 2.99 0.00 2.13 2.09 2.16 8.00 -19.07%
Adjusted Per Share Value based on latest NOSH - 160,512
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 167.83 138.82 77.14 89.70 139.70 119.55 101.95 9.62%
EPS 22.44 8.90 -0.89 1.80 19.31 15.40 17.42 4.78%
DPS 3.76 0.00 0.00 0.00 8.75 0.00 4.40 -2.85%
NAPS 1.4132 1.4103 0.00 0.9511 0.931 0.9505 1.7595 -3.96%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/12/07 29/12/06 30/12/05 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.39 1.09 0.99 1.63 2.05 2.00 6.10 -
P/RPS 0.46 0.37 0.57 0.81 0.65 0.74 1.32 -17.66%
P/EPS 3.45 5.78 -49.76 40.51 4.73 5.72 7.70 -13.76%
EY 29.01 17.31 -2.01 2.47 21.14 17.49 12.99 15.97%
DY 4.86 0.00 0.00 0.00 9.71 0.00 3.28 7.52%
P/NAPS 0.55 0.36 0.00 0.77 0.98 0.93 0.76 -5.79%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/02/08 27/02/07 - - 28/09/04 18/09/03 25/09/02 -
Price 1.13 1.09 0.00 0.00 2.13 2.40 2.92 -
P/RPS 0.37 0.37 0.00 0.00 0.68 0.88 0.63 -9.34%
P/EPS 2.80 5.78 0.00 0.00 4.91 6.86 3.69 -4.96%
EY 35.69 17.31 0.00 0.00 20.35 14.58 27.13 5.18%
DY 5.98 0.00 0.00 0.00 9.34 0.00 6.85 -2.47%
P/NAPS 0.44 0.36 0.00 0.00 1.02 1.11 0.37 3.24%

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