[MELATI] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -5.88%
YoY- 37.19%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 166,764 208,540 183,120 164,752 158,148 173,428 124,741 21.29%
PBT 16,728 25,664 20,078 20,614 21,872 36,604 28,128 -29.21%
Tax -4,120 -6,778 -5,066 -5,144 -5,436 -9,490 -7,013 -29.78%
NP 12,608 18,886 15,012 15,470 16,436 27,114 21,114 -29.02%
-
NP to SH 12,608 18,886 15,012 15,470 16,436 27,114 21,114 -29.02%
-
Tax Rate 24.63% 26.41% 25.23% 24.95% 24.85% 25.93% 24.93% -
Total Cost 154,156 189,654 168,108 149,282 141,712 146,314 103,626 30.22%
-
Net Worth 131,832 128,386 121,232 124,719 120,146 71,391 50,990 88.04%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 6,599 - - - 5,519 - -
Div Payout % - 34.94% - - - 20.36% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 131,832 128,386 121,232 124,719 120,146 71,391 50,990 88.04%
NOSH 119,847 119,987 120,031 119,922 120,146 73,599 57,943 62.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.56% 9.06% 8.20% 9.39% 10.39% 15.63% 16.93% -
ROE 9.56% 14.71% 12.38% 12.40% 13.68% 37.98% 41.41% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 139.15 173.80 152.56 137.38 131.63 235.64 215.28 -25.18%
EPS 10.52 15.74 12.51 12.90 13.68 36.84 36.44 -56.22%
DPS 0.00 5.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.10 1.07 1.01 1.04 1.00 0.97 0.88 15.99%
Adjusted Per Share Value based on latest NOSH - 120,066
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 138.97 173.78 152.60 137.29 131.79 144.52 103.95 21.29%
EPS 10.51 15.74 12.51 12.89 13.70 22.60 17.60 -29.02%
DPS 0.00 5.50 0.00 0.00 0.00 4.60 0.00 -
NAPS 1.0986 1.0699 1.0103 1.0393 1.0012 0.5949 0.4249 88.05%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.70 1.00 1.29 1.44 1.48 1.43 1.48 -
P/RPS 0.50 0.58 0.85 1.05 1.12 0.61 0.69 -19.27%
P/EPS 6.65 6.35 10.31 11.16 10.82 3.88 4.06 38.82%
EY 15.03 15.74 9.70 8.96 9.24 25.76 24.62 -27.97%
DY 0.00 5.50 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 0.64 0.93 1.28 1.38 1.48 1.47 1.68 -47.35%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 28/10/08 29/07/08 29/04/08 29/01/08 24/10/07 26/07/07 -
Price 0.80 1.06 1.07 1.30 1.50 1.49 1.55 -
P/RPS 0.57 0.61 0.70 0.95 1.14 0.63 0.72 -14.38%
P/EPS 7.60 6.73 8.56 10.08 10.96 4.04 4.25 47.17%
EY 13.15 14.85 11.69 9.92 9.12 24.72 23.51 -32.04%
DY 0.00 5.19 0.00 0.00 0.00 5.03 0.00 -
P/NAPS 0.73 0.99 1.06 1.25 1.50 1.54 1.76 -44.29%

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