Highlights

[MELATI] YoY 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 -     -45.36%    YoY -     -25.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 63,646 46,821 34,446 17,196 17,196 53,168 78,025 -3.99%
  YoY % 35.93% 35.93% 100.31% 0.00% -67.66% -31.86% -
  Horiz. % 81.57% 60.01% 44.15% 22.04% 22.04% 68.14% 100.00%
PBT 1,307 1,017 1,264 8,121 8,121 2,006 7,203 -28.91%
  YoY % 28.52% -19.54% -84.44% 0.00% 304.84% -72.15% -
  Horiz. % 18.15% 14.12% 17.55% 112.74% 112.74% 27.85% 100.00%
Tax -995 -601 -755 196 196 -587 -1,913 -12.25%
  YoY % -65.56% 20.40% -485.20% 0.00% 133.39% 69.32% -
  Horiz. % 52.01% 31.42% 39.47% -10.25% -10.25% 30.68% 100.00%
NP 312 416 509 8,317 8,317 1,419 5,290 -43.21%
  YoY % -25.00% -18.27% -93.88% 0.00% 486.12% -73.18% -
  Horiz. % 5.90% 7.86% 9.62% 157.22% 157.22% 26.82% 100.00%
NP to SH 312 416 509 8,317 8,317 1,419 5,290 -43.21%
  YoY % -25.00% -18.27% -93.88% 0.00% 486.12% -73.18% -
  Horiz. % 5.90% 7.86% 9.62% 157.22% 157.22% 26.82% 100.00%
Tax Rate 76.13 % 59.10 % 59.73 % -2.41 % -2.41 % 29.26 % 26.56 % 23.43%
  YoY % 28.82% -1.05% 2,578.42% 0.00% -108.24% 10.17% -
  Horiz. % 286.63% 222.52% 224.89% -9.07% -9.07% 110.17% 100.00%
Total Cost 63,334 46,405 33,937 8,879 8,879 51,749 72,735 -2.73%
  YoY % 36.48% 36.74% 282.22% 0.00% -82.84% -28.85% -
  Horiz. % 87.08% 63.80% 46.66% 12.21% 12.21% 71.15% 100.00%
Net Worth 211,597 211,242 210,138 191,195 - 181,250 171,147 4.33%
  YoY % 0.17% 0.53% 9.91% 0.00% 0.00% 5.90% -
  Horiz. % 123.63% 123.43% 122.78% 111.71% 0.00% 105.90% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 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
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 211,597 211,242 210,138 191,195 - 181,250 171,147 4.33%
  YoY % 0.17% 0.53% 9.91% 0.00% 0.00% 5.90% -
  Horiz. % 123.63% 123.43% 122.78% 111.71% 0.00% 105.90% 100.00%
NOSH 118,875 119,346 119,397 119,497 119,497 119,243 119,683 -0.14%
  YoY % -0.39% -0.04% -0.08% 0.00% 0.21% -0.37% -
  Horiz. % 99.32% 99.72% 99.76% 99.84% 99.84% 99.63% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 0.49 % 0.89 % 1.48 % 48.37 % 48.37 % 2.67 % 6.78 % -40.85%
  YoY % -44.94% -39.86% -96.94% 0.00% 1,711.61% -60.62% -
  Horiz. % 7.23% 13.13% 21.83% 713.42% 713.42% 39.38% 100.00%
ROE 0.15 % 0.20 % 0.24 % 4.35 % - % 0.78 % 3.09 % -45.38%
  YoY % -25.00% -16.67% -94.48% 0.00% 0.00% -74.76% -
  Horiz. % 4.85% 6.47% 7.77% 140.78% 0.00% 25.24% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 53.54 39.23 28.85 14.39 14.39 44.59 65.19 -3.86%
  YoY % 36.48% 35.98% 100.49% 0.00% -67.73% -31.60% -
  Horiz. % 82.13% 60.18% 44.26% 22.07% 22.07% 68.40% 100.00%
EPS 0.26 0.35 0.43 6.96 6.96 1.19 4.42 -43.24%
  YoY % -25.71% -18.60% -93.82% 0.00% 484.87% -73.08% -
  Horiz. % 5.88% 7.92% 9.73% 157.47% 157.47% 26.92% 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 1.7800 1.7700 1.7600 1.6000 - 1.5200 1.4300 4.47%
  YoY % 0.56% 0.57% 10.00% 0.00% 0.00% 6.29% -
  Horiz. % 124.48% 123.78% 123.08% 111.89% 0.00% 106.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 53.04 39.02 28.71 14.33 14.33 44.31 65.02 -3.99%
  YoY % 35.93% 35.91% 100.35% 0.00% -67.66% -31.85% -
  Horiz. % 81.57% 60.01% 44.16% 22.04% 22.04% 68.15% 100.00%
EPS 0.26 0.35 0.42 6.93 6.93 1.18 4.41 -43.21%
  YoY % -25.71% -16.67% -93.94% 0.00% 487.29% -73.24% -
  Horiz. % 5.90% 7.94% 9.52% 157.14% 157.14% 26.76% 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 1.7633 1.7604 1.7512 1.5933 - 1.5104 1.4262 4.33%
  YoY % 0.16% 0.53% 9.91% 0.00% 0.00% 5.90% -
  Horiz. % 123.64% 123.43% 122.79% 111.72% 0.00% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 0.5000 0.6800 0.8400 0.7600 0.7000 1.2000 0.9900 -
P/RPS 0.93 1.73 2.91 5.28 4.86 2.69 1.52 -9.35%
  YoY % -46.24% -40.55% -44.89% 8.64% 80.67% 76.97% -
  Horiz. % 61.18% 113.82% 191.45% 347.37% 319.74% 176.97% 100.00%
P/EPS 190.50 195.08 197.04 10.92 10.06 100.84 22.40 53.40%
  YoY % -2.35% -0.99% 1,704.40% 8.55% -90.02% 350.18% -
  Horiz. % 850.45% 870.89% 879.64% 48.75% 44.91% 450.18% 100.00%
EY 0.52 0.51 0.51 9.16 9.94 0.99 4.46 -34.92%
  YoY % 1.96% 0.00% -94.43% -7.85% 904.04% -77.80% -
  Horiz. % 11.66% 11.43% 11.43% 205.38% 222.87% 22.20% 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 0.28 0.38 0.48 0.48 0.00 0.79 0.69 -16.50%
  YoY % -26.32% -20.83% 0.00% 0.00% 0.00% 14.49% -
  Horiz. % 40.58% 55.07% 69.57% 69.57% 0.00% 114.49% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 25/04/19 23/04/18 27/04/17 27/04/16 - 30/04/15 29/04/14 -
Price 0.4650 0.6900 0.8900 0.8150 0.0000 1.1200 0.9600 -
P/RPS 0.87 1.76 3.08 5.66 0.00 2.51 1.47 -9.95%
  YoY % -50.57% -42.86% -45.58% 0.00% 0.00% 70.75% -
  Horiz. % 59.18% 119.73% 209.52% 385.03% 0.00% 170.75% 100.00%
P/EPS 177.17 197.95 208.77 11.71 0.00 94.12 21.72 52.13%
  YoY % -10.50% -5.18% 1,682.84% 0.00% 0.00% 333.33% -
  Horiz. % 815.70% 911.37% 961.19% 53.91% 0.00% 433.33% 100.00%
EY 0.56 0.51 0.48 8.54 0.00 1.06 4.60 -34.36%
  YoY % 9.80% 6.25% -94.38% 0.00% 0.00% -76.96% -
  Horiz. % 12.17% 11.09% 10.43% 185.65% 0.00% 23.04% 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 0.39 0.51 0.51 0.00 0.74 0.67 -17.24%
  YoY % -33.33% -23.53% 0.00% 0.00% 0.00% 10.45% -
  Horiz. % 38.81% 58.21% 76.12% 76.12% 0.00% 110.45% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers