Highlights

[MELATI] YoY Quarter Result on 2015-02-28 [#2]

Stock [MELATI]: MELATI EHSAN HOLDINGS BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 28-Feb-2015  [#2]
Profit Trend QoQ -     -56.50%    YoY -     -73.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 34,446 17,196 17,196 53,168 78,025 50,009 18,596 13.11%
  YoY % 100.31% 0.00% -67.66% -31.86% 56.02% 168.92% -
  Horiz. % 185.23% 92.47% 92.47% 285.91% 419.58% 268.92% 100.00%
PBT 1,264 8,121 8,121 2,006 7,203 5,024 647 14.32%
  YoY % -84.44% 0.00% 304.84% -72.15% 43.37% 676.51% -
  Horiz. % 195.36% 1,255.18% 1,255.18% 310.05% 1,113.29% 776.51% 100.00%
Tax -755 196 196 -587 -1,913 -1,731 -200 30.41%
  YoY % -485.20% 0.00% 133.39% 69.32% -10.51% -765.50% -
  Horiz. % 377.50% -98.00% -98.00% 293.50% 956.50% 865.50% 100.00%
NP 509 8,317 8,317 1,419 5,290 3,293 447 2.63%
  YoY % -93.88% 0.00% 486.12% -73.18% 60.64% 636.69% -
  Horiz. % 113.87% 1,860.63% 1,860.63% 317.45% 1,183.45% 736.69% 100.00%
NP to SH 509 8,317 8,317 1,419 5,290 3,293 447 2.63%
  YoY % -93.88% 0.00% 486.12% -73.18% 60.64% 636.69% -
  Horiz. % 113.87% 1,860.63% 1,860.63% 317.45% 1,183.45% 736.69% 100.00%
Tax Rate 59.73 % -2.41 % -2.41 % 29.26 % 26.56 % 34.45 % 30.91 % 14.07%
  YoY % 2,578.42% 0.00% -108.24% 10.17% -22.90% 11.45% -
  Horiz. % 193.24% -7.80% -7.80% 94.66% 85.93% 111.45% 100.00%
Total Cost 33,937 8,879 8,879 51,749 72,735 46,716 18,149 13.33%
  YoY % 282.22% 0.00% -82.84% -28.85% 55.70% 157.40% -
  Horiz. % 186.99% 48.92% 48.92% 285.13% 400.77% 257.40% 100.00%
Net Worth 210,138 - 191,195 181,250 171,147 155,669 147,389 7.35%
  YoY % 0.00% 0.00% 5.49% 5.90% 9.94% 5.62% -
  Horiz. % 142.57% 0.00% 129.72% 122.97% 116.12% 105.62% 100.00%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 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
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 210,138 - 191,195 181,250 171,147 155,669 147,389 7.35%
  YoY % 0.00% 0.00% 5.49% 5.90% 9.94% 5.62% -
  Horiz. % 142.57% 0.00% 129.72% 122.97% 116.12% 105.62% 100.00%
NOSH 119,397 119,497 119,497 119,243 119,683 119,745 120,810 -0.24%
  YoY % -0.08% 0.00% 0.21% -0.37% -0.05% -0.88% -
  Horiz. % 98.83% 98.91% 98.91% 98.70% 99.07% 99.12% 100.00%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 1.48 % 48.37 % 48.37 % 2.67 % 6.78 % 6.58 % 2.40 % -9.21%
  YoY % -96.94% 0.00% 1,711.61% -60.62% 3.04% 174.17% -
  Horiz. % 61.67% 2,015.42% 2,015.42% 111.25% 282.50% 274.17% 100.00%
ROE 0.24 % - % 4.35 % 0.78 % 3.09 % 2.12 % 0.30 % -4.36%
  YoY % 0.00% 0.00% 457.69% -74.76% 45.75% 606.67% -
  Horiz. % 80.00% 0.00% 1,450.00% 260.00% 1,030.00% 706.67% 100.00%
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 28.85 14.39 14.39 44.59 65.19 41.76 15.39 13.38%
  YoY % 100.49% 0.00% -67.73% -31.60% 56.11% 171.35% -
  Horiz. % 187.46% 93.50% 93.50% 289.73% 423.59% 271.35% 100.00%
EPS 0.43 6.96 6.96 1.19 4.42 2.75 0.37 3.05%
  YoY % -93.82% 0.00% 484.87% -73.08% 60.73% 643.24% -
  Horiz. % 116.22% 1,881.08% 1,881.08% 321.62% 1,194.59% 743.24% 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 1.7600 - 1.6000 1.5200 1.4300 1.3000 1.2200 7.60%
  YoY % 0.00% 0.00% 5.26% 6.29% 10.00% 6.56% -
  Horiz. % 144.26% 0.00% 131.15% 124.59% 117.21% 106.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 28.71 14.33 14.33 44.31 65.02 41.67 15.50 13.11%
  YoY % 100.35% 0.00% -67.66% -31.85% 56.04% 168.84% -
  Horiz. % 185.23% 92.45% 92.45% 285.87% 419.48% 268.84% 100.00%
EPS 0.42 6.93 6.93 1.18 4.41 2.74 0.37 2.57%
  YoY % -93.94% 0.00% 487.29% -73.24% 60.95% 640.54% -
  Horiz. % 113.51% 1,872.97% 1,872.97% 318.92% 1,191.89% 740.54% 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 1.7512 - 1.5933 1.5104 1.4262 1.2972 1.2282 7.35%
  YoY % 0.00% 0.00% 5.49% 5.90% 9.94% 5.62% -
  Horiz. % 142.58% 0.00% 129.73% 122.98% 116.12% 105.62% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.8400 0.7000 0.7600 1.2000 0.9900 0.5900 0.7500 -
P/RPS 2.91 4.86 5.28 2.69 1.52 1.41 4.87 -9.78%
  YoY % -40.12% -7.95% 96.28% 76.97% 7.80% -71.05% -
  Horiz. % 59.75% 99.79% 108.42% 55.24% 31.21% 28.95% 100.00%
P/EPS 197.04 10.06 10.92 100.84 22.40 21.45 202.70 -0.56%
  YoY % 1,858.65% -7.88% -89.17% 350.18% 4.43% -89.42% -
  Horiz. % 97.21% 4.96% 5.39% 49.75% 11.05% 10.58% 100.00%
EY 0.51 9.94 9.16 0.99 4.46 4.66 0.49 0.80%
  YoY % -94.87% 8.52% 825.25% -77.80% -4.29% 851.02% -
  Horiz. % 104.08% 2,028.57% 1,869.39% 202.04% 910.20% 951.02% 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 0.48 0.00 0.48 0.79 0.69 0.45 0.61 -4.68%
  YoY % 0.00% 0.00% -39.24% 14.49% 53.33% -26.23% -
  Horiz. % 78.69% 0.00% 78.69% 129.51% 113.11% 73.77% 100.00%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 27/04/17 - 27/04/16 30/04/15 29/04/14 29/04/13 24/04/12 -
Price 0.8900 0.0000 0.8150 1.1200 0.9600 0.5900 0.7000 -
P/RPS 3.08 0.00 5.66 2.51 1.47 1.41 4.55 -7.50%
  YoY % 0.00% 0.00% 125.50% 70.75% 4.26% -69.01% -
  Horiz. % 67.69% 0.00% 124.40% 55.16% 32.31% 30.99% 100.00%
P/EPS 208.77 0.00 11.71 94.12 21.72 21.45 189.19 1.99%
  YoY % 0.00% 0.00% -87.56% 333.33% 1.26% -88.66% -
  Horiz. % 110.35% 0.00% 6.19% 49.75% 11.48% 11.34% 100.00%
EY 0.48 0.00 8.54 1.06 4.60 4.66 0.53 -1.96%
  YoY % 0.00% 0.00% 705.66% -76.96% -1.29% 779.25% -
  Horiz. % 90.57% 0.00% 1,611.32% 200.00% 867.92% 879.25% 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 0.51 0.00 0.51 0.74 0.67 0.45 0.57 -2.20%
  YoY % 0.00% 0.00% -31.08% 10.45% 48.89% -21.05% -
  Horiz. % 89.47% 0.00% 89.47% 129.82% 117.54% 78.95% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

255  268  555  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.11+0.02 
 MQTECH 0.095+0.005 
 DGB 0.050.00 
 PDZ 0.21+0.005 
 EDUSPEC 0.025+0.005 
 AIRASIA 0.72+0.015 
 AT 0.100.00 
 LUSTER 0.135+0.01 
 IRIS 0.28-0.01 

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