[MELEWAR] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[MELEWAR] MELEWAR INDUSTRIAL GROUP BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 4.97%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
MELEWAR's Result
MELEWAR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 566,808 244,483 277,280 568,159 439,128 383,891 347,155 9.47%
PBT 44,726 18,495 -1,160 95,898 66,837 65,291 40,705 1.75%
Tax -8,433 21,961 -2,031 -23,050 -19,249 2,988 -5,869 6.92%
NP 36,293 40,456 -3,191 72,848 47,588 68,279 34,836 0.75%
-
NP to SH 28,070 40,456 -3,191 72,848 47,588 68,279 34,836 -3.90%
-
Tax Rate 18.85% -118.74% - 24.04% 28.80% -4.58% 14.42% -
Total Cost 530,515 204,027 280,471 495,311 391,540 315,612 312,319 10.27%
-
Net Worth 507,544 338,086 336,833 344,525 349,205 649,914 553,174 -1.57%
Dividend
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - 4,875 - 31,464 - 15,813 22,637 -
Div Payout % - 12.05% - 43.19% - 23.16% 64.98% -
Equity
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 507,544 338,086 336,833 344,525 349,205 649,914 553,174 -1.57%
NOSH 225,575 169,043 160,397 160,244 158,011 158,153 79,024 21.36%
Ratio Analysis
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 6.40% 16.55% -1.15% 12.82% 10.84% 17.79% 10.03% -
ROE 5.53% 11.97% -0.95% 21.14% 13.63% 10.51% 6.30% -
Per Share
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 251.27 144.63 172.87 354.56 277.91 242.73 439.30 -9.79%
EPS 12.44 23.93 -1.99 45.46 30.12 43.17 44.08 -20.82%
DPS 0.00 2.88 0.00 19.90 0.00 10.00 28.64 -
NAPS 2.25 2.00 2.10 2.15 2.21 4.1094 7.00 -18.90%
Adjusted Per Share Value based on latest NOSH - 160,244
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 157.45 67.91 77.02 157.82 121.98 106.64 96.43 9.47%
EPS 7.80 11.24 -0.89 20.24 13.22 18.97 9.68 -3.90%
DPS 0.00 1.35 0.00 8.74 0.00 4.39 6.29 -
NAPS 1.4098 0.9391 0.9356 0.957 0.97 1.8053 1.5366 -1.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 30/03/07 31/03/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.22 1.12 1.25 2.14 2.69 2.75 4.56 -
P/RPS 0.49 0.77 0.72 0.60 0.97 1.13 1.04 -12.97%
P/EPS 9.80 4.68 -62.83 4.71 8.93 6.37 10.34 -0.98%
EY 10.20 21.37 -1.59 21.24 11.20 15.70 9.67 0.99%
DY 0.00 2.57 0.00 9.30 0.00 3.64 6.28 -
P/NAPS 0.54 0.56 0.60 1.00 1.22 0.67 0.65 -3.36%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 30/05/07 - - 16/12/04 18/12/03 04/12/02 05/12/01 -
Price 1.05 0.00 0.00 2.15 2.49 2.63 4.78 -
P/RPS 0.42 0.00 0.00 0.61 0.90 1.08 1.09 -16.14%
P/EPS 8.44 0.00 0.00 4.73 8.27 6.09 10.84 -4.51%
EY 11.85 0.00 0.00 21.14 12.10 16.42 9.22 4.74%
DY 0.00 0.00 0.00 9.26 0.00 3.80 5.99 -
P/NAPS 0.47 0.00 0.00 1.00 1.13 0.64 0.68 -6.59%

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