[MELEWAR] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -12.23%
YoY- 979.66%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Revenue 633,657 704,888 629,804 566,808 277,280 568,159 439,128 5.87%
PBT 121,638 -139,306 72,153 44,726 -1,160 95,898 66,837 9.77%
Tax 5,392 37,847 -42,136 -8,433 -2,031 -23,050 -19,249 -
NP 127,030 -101,459 30,017 36,293 -3,191 72,848 47,588 16.52%
-
NP to SH 116,178 -88,989 24,160 28,070 -3,191 72,848 47,588 14.91%
-
Tax Rate -4.43% - 58.40% 18.85% - 24.04% 28.80% -
Total Cost 506,627 806,347 599,787 530,515 280,471 495,311 391,540 4.09%
-
Net Worth 545,869 430,599 523,507 507,544 336,833 344,525 349,205 7.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Div - 9,027 13,513 - - 31,464 - -
Div Payout % - 0.00% 55.93% - - 43.19% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 545,869 430,599 523,507 507,544 336,833 344,525 349,205 7.20%
NOSH 225,565 225,445 225,649 225,575 160,397 160,244 158,011 5.70%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 20.05% -14.39% 4.77% 6.40% -1.15% 12.82% 10.84% -
ROE 21.28% -20.67% 4.62% 5.53% -0.95% 21.14% 13.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 280.92 312.67 279.11 251.27 172.87 354.56 277.91 0.16%
EPS 51.51 -39.47 10.71 12.44 -1.99 45.46 30.12 8.71%
DPS 0.00 4.00 5.99 0.00 0.00 19.90 0.00 -
NAPS 2.42 1.91 2.32 2.25 2.10 2.15 2.21 1.42%
Adjusted Per Share Value based on latest NOSH - 225,575
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
RPS 176.28 196.10 175.21 157.68 77.14 158.06 122.16 5.87%
EPS 32.32 -24.76 6.72 7.81 -0.89 20.27 13.24 14.91%
DPS 0.00 2.51 3.76 0.00 0.00 8.75 0.00 -
NAPS 1.5186 1.1979 1.4564 1.412 0.9371 0.9585 0.9715 7.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/10/05 29/10/04 31/10/03 -
Price 0.69 0.44 0.99 1.22 1.25 2.14 2.69 -
P/RPS 0.25 0.14 0.35 0.49 0.72 0.60 0.97 -19.04%
P/EPS 1.34 -1.11 9.25 9.80 -62.83 4.71 8.93 -25.58%
EY 74.65 -89.71 10.82 10.20 -1.59 21.24 11.20 34.38%
DY 0.00 9.09 6.05 0.00 0.00 9.30 0.00 -
P/NAPS 0.29 0.23 0.43 0.54 0.60 1.00 1.22 -20.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/05 31/10/04 31/10/03 CAGR
Date 31/05/10 29/05/09 27/05/08 30/05/07 - 16/12/04 18/12/03 -
Price 0.64 0.62 0.96 1.05 0.00 2.15 2.49 -
P/RPS 0.23 0.20 0.34 0.42 0.00 0.61 0.90 -19.14%
P/EPS 1.24 -1.57 8.97 8.44 0.00 4.73 8.27 -25.59%
EY 80.48 -63.67 11.15 11.85 0.00 21.14 12.10 34.33%
DY 0.00 6.45 6.24 0.00 0.00 9.26 0.00 -
P/NAPS 0.26 0.32 0.41 0.47 0.00 1.00 1.13 -20.45%

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