Highlights

[MELATI] YoY Quarter Result on 2018-02-28 [#2]

Stock [MELATI]: MELATI EHSAN HOLDINGS BHD
Announcement Date 23-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 28-Feb-2018  [#2]
Profit Trend QoQ -     -31.13%    YoY -     -18.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 103,428 63,646 46,821 34,446 17,196 17,196 53,168 14.22%
  YoY % 62.51% 35.93% 35.93% 100.31% 0.00% -67.66% -
  Horiz. % 194.53% 119.71% 88.06% 64.79% 32.34% 32.34% 100.00%
PBT 1,802 1,307 1,017 1,264 8,121 8,121 2,006 -2.12%
  YoY % 37.87% 28.52% -19.54% -84.44% 0.00% 304.84% -
  Horiz. % 89.83% 65.15% 50.70% 63.01% 404.84% 404.84% 100.00%
Tax -358 -995 -601 -755 196 196 -587 -9.41%
  YoY % 64.02% -65.56% 20.40% -485.20% 0.00% 133.39% -
  Horiz. % 60.99% 169.51% 102.39% 128.62% -33.39% -33.39% 100.00%
NP 1,444 312 416 509 8,317 8,317 1,419 0.35%
  YoY % 362.82% -25.00% -18.27% -93.88% 0.00% 486.12% -
  Horiz. % 101.76% 21.99% 29.32% 35.87% 586.12% 586.12% 100.00%
NP to SH 1,444 312 416 509 8,317 8,317 1,419 0.35%
  YoY % 362.82% -25.00% -18.27% -93.88% 0.00% 486.12% -
  Horiz. % 101.76% 21.99% 29.32% 35.87% 586.12% 586.12% 100.00%
Tax Rate 19.87 % 76.13 % 59.10 % 59.73 % -2.41 % -2.41 % 29.26 % -7.44%
  YoY % -73.90% 28.82% -1.05% 2,578.42% 0.00% -108.24% -
  Horiz. % 67.91% 260.18% 201.98% 204.14% -8.24% -8.24% 100.00%
Total Cost 101,984 63,334 46,405 33,937 8,879 8,879 51,749 14.51%
  YoY % 61.03% 36.48% 36.74% 282.22% 0.00% -82.84% -
  Horiz. % 197.07% 122.39% 89.67% 65.58% 17.16% 17.16% 100.00%
Net Worth 213,677 211,597 211,242 210,138 191,195 - 181,250 3.34%
  YoY % 0.98% 0.17% 0.53% 9.91% 0.00% 0.00% -
  Horiz. % 117.89% 116.74% 116.55% 115.94% 105.49% 0.00% 100.00%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 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
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 213,677 211,597 211,242 210,138 191,195 - 181,250 3.34%
  YoY % 0.98% 0.17% 0.53% 9.91% 0.00% 0.00% -
  Horiz. % 117.89% 116.74% 116.55% 115.94% 105.49% 0.00% 100.00%
NOSH 118,710 118,875 119,346 119,397 119,497 119,497 119,243 -0.09%
  YoY % -0.14% -0.39% -0.04% -0.08% 0.00% 0.21% -
  Horiz. % 99.55% 99.69% 100.09% 100.13% 100.21% 100.21% 100.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 1.40 % 0.49 % 0.89 % 1.48 % 48.37 % 48.37 % 2.67 % -12.10%
  YoY % 185.71% -44.94% -39.86% -96.94% 0.00% 1,711.61% -
  Horiz. % 52.43% 18.35% 33.33% 55.43% 1,811.61% 1,811.61% 100.00%
ROE 0.68 % 0.15 % 0.20 % 0.24 % 4.35 % - % 0.78 % -2.70%
  YoY % 353.33% -25.00% -16.67% -94.48% 0.00% 0.00% -
  Horiz. % 87.18% 19.23% 25.64% 30.77% 557.69% 0.00% 100.00%
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 87.13 53.54 39.23 28.85 14.39 14.39 44.59 14.32%
  YoY % 62.74% 36.48% 35.98% 100.49% 0.00% -67.73% -
  Horiz. % 195.40% 120.07% 87.98% 64.70% 32.27% 32.27% 100.00%
EPS 1.22 0.26 0.35 0.43 6.96 6.96 1.19 0.50%
  YoY % 369.23% -25.71% -18.60% -93.82% 0.00% 484.87% -
  Horiz. % 102.52% 21.85% 29.41% 36.13% 584.87% 584.87% 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 1.8000 1.7800 1.7700 1.7600 1.6000 - 1.5200 3.44%
  YoY % 1.12% 0.56% 0.57% 10.00% 0.00% 0.00% -
  Horiz. % 118.42% 117.11% 116.45% 115.79% 105.26% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 86.19 53.04 39.02 28.71 14.33 14.33 44.31 14.22%
  YoY % 62.50% 35.93% 35.91% 100.35% 0.00% -67.66% -
  Horiz. % 194.52% 119.70% 88.06% 64.79% 32.34% 32.34% 100.00%
EPS 1.20 0.26 0.35 0.42 6.93 6.93 1.18 0.34%
  YoY % 361.54% -25.71% -16.67% -93.94% 0.00% 487.29% -
  Horiz. % 101.69% 22.03% 29.66% 35.59% 587.29% 587.29% 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 1.7807 1.7633 1.7604 1.7512 1.5933 - 1.5104 3.34%
  YoY % 0.99% 0.16% 0.53% 9.91% 0.00% 0.00% -
  Horiz. % 117.90% 116.74% 116.55% 115.94% 105.49% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 0.4700 0.5000 0.6800 0.8400 0.7600 0.7000 1.2000 -
P/RPS 0.54 0.93 1.73 2.91 5.28 4.86 2.69 -27.44%
  YoY % -41.94% -46.24% -40.55% -44.89% 8.64% 80.67% -
  Horiz. % 20.07% 34.57% 64.31% 108.18% 196.28% 180.67% 100.00%
P/EPS 38.64 190.50 195.08 197.04 10.92 10.06 100.84 -17.44%
  YoY % -79.72% -2.35% -0.99% 1,704.40% 8.55% -90.02% -
  Horiz. % 38.32% 188.91% 193.45% 195.40% 10.83% 9.98% 100.00%
EY 2.59 0.52 0.51 0.51 9.16 9.94 0.99 21.18%
  YoY % 398.08% 1.96% 0.00% -94.43% -7.85% 904.04% -
  Horiz. % 261.62% 52.53% 51.52% 51.52% 925.25% 1,004.04% 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 0.28 0.38 0.48 0.48 0.00 0.79 -19.91%
  YoY % -7.14% -26.32% -20.83% 0.00% 0.00% 0.00% -
  Horiz. % 32.91% 35.44% 48.10% 60.76% 60.76% 0.00% 100.00%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 11/06/20 25/04/19 23/04/18 27/04/17 27/04/16 - 30/04/15 -
Price 0.4000 0.4650 0.6900 0.8900 0.8150 0.0000 1.1200 -
P/RPS 0.46 0.87 1.76 3.08 5.66 0.00 2.51 -28.75%
  YoY % -47.13% -50.57% -42.86% -45.58% 0.00% 0.00% -
  Horiz. % 18.33% 34.66% 70.12% 122.71% 225.50% 0.00% 100.00%
P/EPS 32.88 177.17 197.95 208.77 11.71 0.00 94.12 -18.95%
  YoY % -81.44% -10.50% -5.18% 1,682.84% 0.00% 0.00% -
  Horiz. % 34.93% 188.24% 210.32% 221.81% 12.44% 0.00% 100.00%
EY 3.04 0.56 0.51 0.48 8.54 0.00 1.06 23.43%
  YoY % 442.86% 9.80% 6.25% -94.38% 0.00% 0.00% -
  Horiz. % 286.79% 52.83% 48.11% 45.28% 805.66% 0.00% 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 0.22 0.26 0.39 0.51 0.51 0.00 0.74 -21.52%
  YoY % -15.38% -33.33% -23.53% 0.00% 0.00% 0.00% -
  Horiz. % 29.73% 35.14% 52.70% 68.92% 68.92% 0.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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
Partners & Brokers