[MELEWAR] YoY TTM Result on 31-Mar-2019 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -116.51%
YoY- -221.79%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 732,917 676,814 655,912 757,426 797,615 749,107 594,568 3.54%
PBT 75,086 56,593 42,787 -20,766 8,596 -44,881 16,249 29.04%
Tax -20,646 -11,687 -4,369 -1,001 -8,442 -12,685 -5,831 23.44%
NP 54,440 44,906 38,418 -21,767 154 -57,566 10,418 31.71%
-
NP to SH 40,124 36,299 41,310 -20,276 -6,301 -69,338 7,344 32.69%
-
Tax Rate 27.50% 20.65% 10.21% - 98.21% - 35.89% -
Total Cost 678,477 631,908 617,494 779,193 797,461 806,673 584,150 2.52%
-
Net Worth 402,548 348,635 319,882 269,563 245,820 243,564 302,200 4.89%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 8,015 - - - - - -
Div Payout % - 22.08% - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 402,548 348,635 319,882 269,563 245,820 243,564 302,200 4.89%
NOSH 359,418 359,418 359,418 359,418 225,523 225,523 225,523 8.07%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.43% 6.63% 5.86% -2.87% 0.02% -7.68% 1.75% -
ROE 9.97% 10.41% 12.91% -7.52% -2.56% -28.47% 2.43% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 203.92 188.31 182.49 210.74 353.67 332.16 263.64 -4.18%
EPS 11.16 10.10 11.49 -5.64 -2.79 -30.75 3.26 22.75%
DPS 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.97 0.89 0.75 1.09 1.08 1.34 -2.94%
Adjusted Per Share Value based on latest NOSH - 359,418
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 203.59 188.00 182.20 210.40 221.56 208.09 165.16 3.54%
EPS 11.15 10.08 11.47 -5.63 -1.75 -19.26 2.04 32.70%
DPS 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1182 0.9684 0.8886 0.7488 0.6828 0.6766 0.8394 4.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.375 0.455 0.14 0.14 0.205 0.305 0.35 -
P/RPS 0.18 0.24 0.08 0.07 0.06 0.09 0.13 5.57%
P/EPS 3.36 4.51 1.22 -2.48 -7.34 -0.99 10.75 -17.61%
EY 29.77 22.20 82.10 -40.30 -13.63 -100.80 9.30 21.38%
DY 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.16 0.19 0.19 0.28 0.26 4.05%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 27/05/16 -
Price 0.34 0.61 0.215 0.12 0.18 0.34 0.345 -
P/RPS 0.17 0.32 0.12 0.06 0.05 0.10 0.13 4.57%
P/EPS 3.05 6.04 1.87 -2.13 -6.44 -1.11 10.59 -18.72%
EY 32.83 16.56 53.46 -47.01 -15.52 -90.43 9.44 23.07%
DY 0.00 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.63 0.24 0.16 0.17 0.31 0.26 2.41%

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