Highlights

[MELEWAR] YoY Quarter Result on 2020-06-30 [#4]

Stock [MELEWAR]: MELEWAR INDUSTRIAL GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     226.82%    YoY -     -92.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 92,685 152,094 215,513 197,035 173,357 161,115 150,624 -7.77%
  YoY % -39.06% -29.43% 9.38% 13.66% 7.60% 6.97% -
  Horiz. % 61.53% 100.98% 143.08% 130.81% 115.09% 106.97% 100.00%
PBT 1,193 47,685 -2,754 -5,403 4,867 -1,949 -33,940 -
  YoY % -97.50% 1,831.48% 49.03% -211.01% 349.72% 94.26% -
  Horiz. % -3.52% -140.50% 8.11% 15.92% -14.34% 5.74% 100.00%
Tax 1,135 -2,794 -1,630 -2,891 -2,914 -539 192,730 -57.47%
  YoY % 140.62% -71.41% 43.62% 0.79% -440.63% -100.28% -
  Horiz. % 0.59% -1.45% -0.85% -1.50% -1.51% -0.28% 100.00%
NP 2,328 44,891 -4,384 -8,294 1,953 -2,488 158,790 -50.50%
  YoY % -94.81% 1,123.97% 47.14% -524.68% 178.50% -101.57% -
  Horiz. % 1.47% 28.27% -2.76% -5.22% 1.23% -1.57% 100.00%
NP to SH 3,447 46,201 -4,760 -10,435 -966 -1,856 164,288 -47.45%
  YoY % -92.54% 1,070.61% 54.38% -980.23% 47.95% -101.13% -
  Horiz. % 2.10% 28.12% -2.90% -6.35% -0.59% -1.13% 100.00%
Tax Rate -95.14 % 5.86 % - % - % 59.87 % - % - % -
  YoY % -1,723.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -158.91% 9.79% 0.00% 0.00% 100.00% - -
Total Cost 90,357 107,203 219,897 205,329 171,404 163,603 -8,166 -
  YoY % -15.71% -51.25% 7.09% 19.79% 4.77% 2,103.47% -
  Horiz. % -1,106.50% -1,312.80% -2,692.84% -2,514.44% -2,099.00% -2,003.47% 100.00%
Net Worth 327,070 327,070 248,075 241,309 311,221 293,179 284,158 2.37%
  YoY % 0.00% 31.84% 2.80% -22.46% 6.15% 3.17% -
  Horiz. % 115.10% 115.10% 87.30% 84.92% 109.52% 103.17% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 327,070 327,070 248,075 241,309 311,221 293,179 284,158 2.37%
  YoY % 0.00% 31.84% 2.80% -22.46% 6.15% 3.17% -
  Horiz. % 115.10% 115.10% 87.30% 84.92% 109.52% 103.17% 100.00%
NOSH 359,418 359,418 225,523 225,523 225,523 225,523 225,523 8.07%
  YoY % 0.00% 59.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.37% 159.37% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.51 % 29.52 % -2.03 % -4.21 % 1.13 % -1.54 % 105.42 % -46.33%
  YoY % -91.50% 1,554.19% 51.78% -472.57% 173.38% -101.46% -
  Horiz. % 2.38% 28.00% -1.93% -3.99% 1.07% -1.46% 100.00%
ROE 1.05 % 14.13 % -1.92 % -4.32 % -0.31 % -0.63 % 57.82 % -48.70%
  YoY % -92.57% 835.94% 55.56% -1,293.55% 50.79% -101.09% -
  Horiz. % 1.82% 24.44% -3.32% -7.47% -0.54% -1.09% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.79 42.32 95.56 87.37 76.87 71.44 66.79 -14.65%
  YoY % -39.06% -55.71% 9.37% 13.66% 7.60% 6.96% -
  Horiz. % 38.61% 63.36% 143.08% 130.81% 115.09% 106.96% 100.00%
EPS 0.96 12.85 -2.11 -4.62 -0.43 -0.82 72.85 -51.37%
  YoY % -92.53% 709.00% 54.33% -974.42% 47.56% -101.13% -
  Horiz. % 1.32% 17.64% -2.90% -6.34% -0.59% -1.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 1.1000 1.0700 1.3800 1.3000 1.2600 -5.27%
  YoY % 0.00% -17.27% 2.80% -22.46% 6.15% 3.17% -
  Horiz. % 72.22% 72.22% 87.30% 84.92% 109.52% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,418
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.79 42.32 59.96 54.82 48.23 44.83 41.91 -7.77%
  YoY % -39.06% -29.42% 9.38% 13.66% 7.58% 6.97% -
  Horiz. % 61.54% 100.98% 143.07% 130.80% 115.08% 106.97% 100.00%
EPS 0.96 12.85 -1.32 -2.90 -0.27 -0.52 45.71 -47.44%
  YoY % -92.53% 1,073.48% 54.48% -974.07% 48.08% -101.14% -
  Horiz. % 2.10% 28.11% -2.89% -6.34% -0.59% -1.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 0.6902 0.6714 0.8659 0.8157 0.7906 2.37%
  YoY % 0.00% 31.85% 2.80% -22.46% 6.15% 3.17% -
  Horiz. % 115.10% 115.10% 87.30% 84.92% 109.52% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2100 0.1200 0.1850 0.3150 0.3350 0.2350 0.2200 -
P/RPS 0.81 0.28 0.19 0.36 0.44 0.33 0.33 16.13%
  YoY % 189.29% 47.37% -47.22% -18.18% 33.33% 0.00% -
  Horiz. % 245.45% 84.85% 57.58% 109.09% 133.33% 100.00% 100.00%
P/EPS 21.90 0.93 -8.77 -6.81 -78.21 -28.55 0.30 104.30%
  YoY % 2,254.84% 110.60% -28.78% 91.29% -173.94% -9,616.67% -
  Horiz. % 7,300.00% 310.00% -2,923.33% -2,270.00% -26,070.00% -9,516.67% 100.00%
EY 4.57 107.12 -11.41 -14.69 -1.28 -3.50 331.13 -50.99%
  YoY % -95.73% 1,038.83% 22.33% -1,047.66% 63.43% -101.06% -
  Horiz. % 1.38% 32.35% -3.45% -4.44% -0.39% -1.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.13 0.17 0.29 0.24 0.18 0.17 5.16%
  YoY % 76.92% -23.53% -41.38% 20.83% 33.33% 5.88% -
  Horiz. % 135.29% 76.47% 100.00% 170.59% 141.18% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 28/08/18 29/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.2350 0.1200 0.1500 0.2750 0.3750 0.2600 0.2500 -
P/RPS 0.91 0.28 0.16 0.31 0.49 0.36 0.37 16.17%
  YoY % 225.00% 75.00% -48.39% -36.73% 36.11% -2.70% -
  Horiz. % 245.95% 75.68% 43.24% 83.78% 132.43% 97.30% 100.00%
P/EPS 24.50 0.93 -7.11 -5.94 -87.55 -31.59 0.34 103.86%
  YoY % 2,534.41% 113.08% -19.70% 93.22% -177.14% -9,391.18% -
  Horiz. % 7,205.88% 273.53% -2,091.18% -1,747.06% -25,750.00% -9,291.18% 100.00%
EY 4.08 107.12 -14.07 -16.83 -1.14 -3.17 291.39 -50.87%
  YoY % -96.19% 861.34% 16.40% -1,376.32% 64.04% -101.09% -
  Horiz. % 1.40% 36.76% -4.83% -5.78% -0.39% -1.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.13 0.14 0.26 0.27 0.20 0.20 4.47%
  YoY % 100.00% -7.14% -46.15% -3.70% 35.00% 0.00% -
  Horiz. % 130.00% 65.00% 70.00% 130.00% 135.00% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS