Highlights

[MELATI] QoQ TTM 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 -     -4.37%    YoY -     -6.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 236,864 217,893 213,013 300,927 284,102 287,849 298,121 -14.20%
  QoQ % 8.71% 2.29% -29.21% 5.92% -1.30% -3.45% -
  Horiz. % 79.45% 73.09% 71.45% 100.94% 95.30% 96.55% 100.00%
PBT 6,950 6,903 4,253 3,669 3,379 3,202 2,542 95.41%
  QoQ % 0.68% 62.31% 15.92% 8.58% 5.53% 25.96% -
  Horiz. % 273.41% 271.56% 167.31% 144.34% 132.93% 125.96% 100.00%
Tax -4,442 -4,407 -2,103 -1,393 -999 -789 -189 718.92%
  QoQ % -0.79% -109.56% -50.97% -39.44% -26.62% -317.46% -
  Horiz. % 2,350.26% 2,331.75% 1,112.70% 737.04% 528.57% 417.46% 100.00%
NP 2,508 2,496 2,150 2,276 2,380 2,413 2,353 4.34%
  QoQ % 0.48% 16.09% -5.54% -4.37% -1.37% 2.55% -
  Horiz. % 106.59% 106.08% 91.37% 96.73% 101.15% 102.55% 100.00%
NP to SH 2,508 2,496 2,150 2,276 2,380 2,413 2,353 4.34%
  QoQ % 0.48% 16.09% -5.54% -4.37% -1.37% 2.55% -
  Horiz. % 106.59% 106.08% 91.37% 96.73% 101.15% 102.55% 100.00%
Tax Rate 63.91 % 63.84 % 49.45 % 37.97 % 29.56 % 24.64 % 7.44 % 318.89%
  QoQ % 0.11% 29.10% 30.23% 28.45% 19.97% 231.18% -
  Horiz. % 859.01% 858.06% 664.65% 510.35% 397.31% 331.18% 100.00%
Total Cost 234,356 215,397 210,863 298,651 281,722 285,436 295,768 -14.36%
  QoQ % 8.80% 2.15% -29.39% 6.01% -1.30% -3.49% -
  Horiz. % 79.24% 72.83% 71.29% 100.97% 95.25% 96.51% 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 1,187 1,191 1,191 1,191 1,191 1,193 -0.37%
  QoQ % 0.00% -0.40% 0.00% 0.00% 0.00% -0.16% -
  Horiz. % 99.44% 99.44% 99.84% 99.84% 99.84% 99.84% 100.00%
Div Payout % 47.33 % 47.56 % 55.43 % 52.37 % 50.08 % 49.39 % 50.73 % -4.52%
  QoQ % -0.48% -14.20% 5.84% 4.57% 1.40% -2.64% -
  Horiz. % 93.30% 93.75% 109.26% 103.23% 98.72% 97.36% 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 1.06 % 1.15 % 1.01 % 0.76 % 0.84 % 0.84 % 0.79 % 21.63%
  QoQ % -7.83% 13.86% 32.89% -9.52% 0.00% 6.33% -
  Horiz. % 134.18% 145.57% 127.85% 96.20% 106.33% 106.33% 100.00%
ROE 1.19 % 1.18 % 1.02 % 1.08 % 1.13 % 1.14 % 1.12 % 4.12%
  QoQ % 0.85% 15.69% -5.56% -4.42% -0.88% 1.79% -
  Horiz. % 106.25% 105.36% 91.07% 96.43% 100.89% 101.79% 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 199.53 183.55 179.44 253.15 238.40 241.52 249.96 -13.94%
  QoQ % 8.71% 2.29% -29.12% 6.19% -1.29% -3.38% -
  Horiz. % 79.82% 73.43% 71.79% 101.28% 95.38% 96.62% 100.00%
EPS 2.11 2.10 1.81 1.91 2.00 2.02 1.97 4.68%
  QoQ % 0.48% 16.02% -5.24% -4.50% -0.99% 2.54% -
  Horiz. % 107.11% 106.60% 91.88% 96.95% 101.52% 102.54% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 197.39 181.58 177.51 250.77 236.75 239.87 248.43 -14.20%
  QoQ % 8.71% 2.29% -29.21% 5.92% -1.30% -3.45% -
  Horiz. % 79.45% 73.09% 71.45% 100.94% 95.30% 96.55% 100.00%
EPS 2.09 2.08 1.79 1.90 1.98 2.01 1.96 4.37%
  QoQ % 0.48% 16.20% -5.79% -4.04% -1.49% 2.55% -
  Horiz. % 106.63% 106.12% 91.33% 96.94% 101.02% 102.55% 100.00%
DPS 0.99 0.99 0.99 0.99 0.99 0.99 0.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 0.23 0.24 0.25 0.20 0.25 0.26 0.24 -2.79%
  QoQ % -4.17% -4.00% 25.00% -20.00% -3.85% 8.33% -
  Horiz. % 95.83% 100.00% 104.17% 83.33% 104.17% 108.33% 100.00%
P/EPS 21.30 20.69 24.85 26.11 29.54 30.62 30.92 -21.98%
  QoQ % 2.95% -16.74% -4.83% -11.61% -3.53% -0.97% -
  Horiz. % 68.89% 66.91% 80.37% 84.44% 95.54% 99.03% 100.00%
EY 4.69 4.83 4.02 3.83 3.39 3.27 3.23 28.20%
  QoQ % -2.90% 20.15% 4.96% 12.98% 3.67% 1.24% -
  Horiz. % 145.20% 149.54% 124.46% 118.58% 104.95% 101.24% 100.00%
DY 2.22 2.30 2.22 2.00 1.69 1.61 1.64 22.35%
  QoQ % -3.48% 3.60% 11.00% 18.34% 4.97% -1.83% -
  Horiz. % 135.37% 140.24% 135.37% 121.95% 103.05% 98.17% 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 0.25 0.18 0.19 0.24 0.22 5.97%
  QoQ % 14.29% -16.00% 38.89% -5.26% -20.83% 9.09% -
  Horiz. % 109.09% 95.45% 113.64% 81.82% 86.36% 109.09% 100.00%
P/EPS 22.48 18.55 25.12 24.29 23.03 28.89 27.88 -13.36%
  QoQ % 21.19% -26.15% 3.42% 5.47% -20.28% 3.62% -
  Horiz. % 80.63% 66.54% 90.10% 87.12% 82.60% 103.62% 100.00%
EY 4.45 5.39 3.98 4.12 4.34 3.46 3.59 15.38%
  QoQ % -17.44% 35.43% -3.40% -5.07% 25.43% -3.62% -
  Horiz. % 123.96% 150.14% 110.86% 114.76% 120.89% 96.38% 100.00%
DY 2.11 2.56 2.20 2.15 2.17 1.71 1.82 10.35%
  QoQ % -17.58% 16.36% 2.33% -0.92% 26.90% -6.04% -
  Horiz. % 115.93% 140.66% 120.88% 118.13% 119.23% 93.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers