[MELATI] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -25.56%
YoY- -39.33%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 143,924 178,116 160,318 145,708 166,764 208,540 183,120 -14.82%
PBT 8,372 16,011 14,037 12,446 16,728 25,664 20,078 -44.15%
Tax -2,360 -3,321 -3,701 -3,060 -4,120 -6,778 -5,066 -39.87%
NP 6,012 12,690 10,336 9,386 12,608 18,886 15,012 -45.63%
-
NP to SH 6,012 12,690 10,336 9,386 12,608 18,886 15,012 -45.63%
-
Tax Rate 28.19% 20.74% 26.37% 24.59% 24.63% 26.41% 25.23% -
Total Cost 137,912 165,426 149,982 136,322 154,156 189,654 168,108 -12.35%
-
Net Worth 138,275 136,780 131,999 133,228 131,832 128,386 121,232 9.15%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 2,999 - - - 6,599 - -
Div Payout % - 23.64% - - - 34.94% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 138,275 136,780 131,999 133,228 131,832 128,386 121,232 9.15%
NOSH 120,240 119,982 119,999 120,025 119,847 119,987 120,031 0.11%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 4.18% 7.12% 6.45% 6.44% 7.56% 9.06% 8.20% -
ROE 4.35% 9.28% 7.83% 7.05% 9.56% 14.71% 12.38% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 119.70 148.45 133.60 121.40 139.15 173.80 152.56 -14.91%
EPS 5.00 10.57 8.61 7.82 10.52 15.74 12.51 -45.71%
DPS 0.00 2.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.15 1.14 1.10 1.11 1.10 1.07 1.01 9.03%
Adjusted Per Share Value based on latest NOSH - 120,390
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 119.94 148.43 133.60 121.42 138.97 173.78 152.60 -14.82%
EPS 5.01 10.58 8.61 7.82 10.51 15.74 12.51 -45.63%
DPS 0.00 2.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.1523 1.1398 1.10 1.1102 1.0986 1.0699 1.0103 9.15%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.71 0.75 0.65 0.61 0.70 1.00 1.29 -
P/RPS 0.59 0.51 0.49 0.50 0.50 0.58 0.85 -21.58%
P/EPS 14.20 7.09 7.55 7.80 6.65 6.35 10.31 23.76%
EY 7.04 14.10 13.25 12.82 15.03 15.74 9.70 -19.22%
DY 0.00 3.33 0.00 0.00 0.00 5.50 0.00 -
P/NAPS 0.62 0.66 0.59 0.55 0.64 0.93 1.28 -38.29%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 29/07/09 29/04/09 21/01/09 28/10/08 29/07/08 -
Price 0.75 0.74 0.80 0.60 0.80 1.06 1.07 -
P/RPS 0.63 0.50 0.60 0.49 0.57 0.61 0.70 -6.77%
P/EPS 15.00 7.00 9.29 7.67 7.60 6.73 8.56 45.29%
EY 6.67 14.29 10.77 13.03 13.15 14.85 11.69 -31.18%
DY 0.00 3.38 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.65 0.65 0.73 0.54 0.73 0.99 1.06 -27.80%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment