Highlights

[MELATI] QoQ Annualized Quarter Result on 2019-02-28 [#2]

Stock [MELATI]: MELATI EHSAN HOLDINGS BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 28-Feb-2019  [#2]
Profit Trend QoQ -     -22.59%    YoY -     -13.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 237,684 217,893 191,636 208,192 161,800 287,849 291,417 -12.69%
  QoQ % 9.08% 13.70% -7.95% 28.67% -43.79% -1.22% -
  Horiz. % 81.56% 74.77% 65.76% 71.44% 55.52% 98.78% 100.00%
PBT 4,004 6,904 4,418 4,522 3,816 3,202 3,017 20.74%
  QoQ % -42.00% 56.25% -2.29% 18.50% 19.18% 6.12% -
  Horiz. % 132.70% 228.81% 146.44% 149.87% 126.47% 106.12% 100.00%
Tax -1,672 -4,407 -2,829 -2,754 -1,532 -789 -1,078 33.90%
  QoQ % 62.06% -55.76% -2.74% -79.77% -94.17% 26.85% -
  Horiz. % 155.01% 408.56% 262.30% 255.32% 142.03% 73.15% 100.00%
NP 2,332 2,497 1,589 1,768 2,284 2,413 1,938 13.09%
  QoQ % -6.61% 57.11% -10.11% -22.59% -5.35% 24.47% -
  Horiz. % 120.29% 128.80% 81.98% 91.20% 117.81% 124.47% 100.00%
NP to SH 2,332 2,497 1,589 1,768 2,284 2,413 1,938 13.09%
  QoQ % -6.61% 57.11% -10.11% -22.59% -5.35% 24.47% -
  Horiz. % 120.29% 128.80% 81.98% 91.20% 117.81% 124.47% 100.00%
Tax Rate 41.76 % 63.83 % 64.03 % 60.90 % 40.15 % 24.64 % 35.75 % 10.90%
  QoQ % -34.58% -0.31% 5.14% 51.68% 62.95% -31.08% -
  Horiz. % 116.81% 178.55% 179.10% 170.35% 112.31% 68.92% 100.00%
Total Cost 235,352 215,396 190,046 206,424 159,516 285,436 289,478 -12.88%
  QoQ % 9.26% 13.34% -7.93% 29.41% -44.11% -1.40% -
  Horiz. % 81.30% 74.41% 65.65% 71.31% 55.10% 98.60% 100.00%
Net Worth 211,303 211,303 210,116 211,597 210,929 210,955 209,909 0.44%
  QoQ % 0.00% 0.56% -0.70% 0.32% -0.01% 0.50% -
  Horiz. % 100.66% 100.66% 100.10% 100.80% 100.49% 100.50% 100.00%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 1,187 - - - 1,191 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.60% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 47.54 % - % - % - % 49.39 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.25% 0.00% 0.00% 0.00% 100.00% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 211,303 211,303 210,116 211,597 210,929 210,955 209,909 0.44%
  QoQ % 0.00% 0.56% -0.70% 0.32% -0.01% 0.50% -
  Horiz. % 100.66% 100.66% 100.10% 100.80% 100.49% 100.50% 100.00%
NOSH 118,710 118,710 118,710 118,875 119,169 119,184 119,267 -0.31%
  QoQ % 0.00% 0.00% -0.14% -0.25% -0.01% -0.07% -
  Horiz. % 99.53% 99.53% 99.53% 99.67% 99.92% 99.93% 100.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 0.98 % 1.15 % 0.83 % 0.85 % 1.41 % 0.84 % 0.67 % 28.83%
  QoQ % -14.78% 38.55% -2.35% -39.72% 67.86% 25.37% -
  Horiz. % 146.27% 171.64% 123.88% 126.87% 210.45% 125.37% 100.00%
ROE 1.10 % 1.18 % 0.76 % 0.84 % 1.08 % 1.14 % 0.92 % 12.64%
  QoQ % -6.78% 55.26% -9.52% -22.22% -5.26% 23.91% -
  Horiz. % 119.57% 128.26% 82.61% 91.30% 117.39% 123.91% 100.00%
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 200.22 183.55 161.43 175.14 135.77 241.52 244.34 -12.42%
  QoQ % 9.08% 13.70% -7.83% 29.00% -43.79% -1.15% -
  Horiz. % 81.94% 75.12% 66.07% 71.68% 55.57% 98.85% 100.00%
EPS 1.96 2.10 1.33 1.48 1.92 2.02 1.63 13.07%
  QoQ % -6.67% 57.89% -10.14% -22.92% -4.95% 23.93% -
  Horiz. % 120.25% 128.83% 81.60% 90.80% 117.79% 123.93% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7800 1.7800 1.7700 1.7800 1.7700 1.7700 1.7600 0.76%
  QoQ % 0.00% 0.56% -0.56% 0.56% 0.00% 0.57% -
  Horiz. % 101.14% 101.14% 100.57% 101.14% 100.57% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 198.07 181.58 159.70 173.49 134.83 239.87 242.85 -12.69%
  QoQ % 9.08% 13.70% -7.95% 28.67% -43.79% -1.23% -
  Horiz. % 81.56% 74.77% 65.76% 71.44% 55.52% 98.77% 100.00%
EPS 1.94 2.08 1.32 1.47 1.90 2.01 1.62 12.76%
  QoQ % -6.73% 57.58% -10.20% -22.63% -5.47% 24.07% -
  Horiz. % 119.75% 128.40% 81.48% 90.74% 117.28% 124.07% 100.00%
DPS 0.00 0.99 0.00 0.00 0.00 0.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7609 1.7609 1.7510 1.7633 1.7577 1.7580 1.7492 0.45%
  QoQ % 0.00% 0.57% -0.70% 0.32% -0.02% 0.50% -
  Horiz. % 100.67% 100.67% 100.10% 100.81% 100.49% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.4500 0.4350 0.4500 0.5000 0.5900 0.6200 0.6100 -
P/RPS 0.22 0.24 0.28 0.29 0.43 0.26 0.25 -8.16%
  QoQ % -8.33% -14.29% -3.45% -32.56% 65.38% 4.00% -
  Horiz. % 88.00% 96.00% 112.00% 116.00% 172.00% 104.00% 100.00%
P/EPS 22.91 20.68 33.61 33.62 30.78 30.62 37.53 -28.02%
  QoQ % 10.78% -38.47% -0.03% 9.23% 0.52% -18.41% -
  Horiz. % 61.04% 55.10% 89.56% 89.58% 82.01% 81.59% 100.00%
EY 4.37 4.84 2.98 2.97 3.25 3.27 2.66 39.19%
  QoQ % -9.71% 62.42% 0.34% -8.62% -0.61% 22.93% -
  Horiz. % 164.29% 181.95% 112.03% 111.65% 122.18% 122.93% 100.00%
DY 0.00 2.30 0.00 0.00 0.00 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.25 0.24 0.25 0.28 0.33 0.35 0.35 -20.08%
  QoQ % 4.17% -4.00% -10.71% -15.15% -5.71% 0.00% -
  Horiz. % 71.43% 68.57% 71.43% 80.00% 94.29% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 30/10/19 29/07/19 25/04/19 25/01/19 25/10/18 30/07/18 -
Price 0.4750 0.3900 0.4550 0.4650 0.4600 0.5850 0.5500 -
P/RPS 0.24 0.21 0.28 0.27 0.34 0.24 0.23 2.88%
  QoQ % 14.29% -25.00% 3.70% -20.59% 41.67% 4.35% -
  Horiz. % 104.35% 91.30% 121.74% 117.39% 147.83% 104.35% 100.00%
P/EPS 24.18 18.54 33.98 31.27 24.00 28.89 33.84 -20.06%
  QoQ % 30.42% -45.44% 8.67% 30.29% -16.93% -14.63% -
  Horiz. % 71.45% 54.79% 100.41% 92.41% 70.92% 85.37% 100.00%
EY 4.14 5.39 2.94 3.20 4.17 3.46 2.96 25.04%
  QoQ % -23.19% 83.33% -8.12% -23.26% 20.52% 16.89% -
  Horiz. % 139.86% 182.09% 99.32% 108.11% 140.88% 116.89% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 1.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.71% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.27 0.22 0.26 0.26 0.26 0.33 0.31 -8.79%
  QoQ % 22.73% -15.38% 0.00% 0.00% -21.21% 6.45% -
  Horiz. % 87.10% 70.97% 83.87% 83.87% 83.87% 106.45% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers