[MELATI] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -33.24%
YoY- -23.29%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 178,116 160,318 145,708 166,764 208,540 183,120 164,752 5.32%
PBT 16,011 14,037 12,446 16,728 25,664 20,078 20,614 -15.46%
Tax -3,321 -3,701 -3,060 -4,120 -6,778 -5,066 -5,144 -25.24%
NP 12,690 10,336 9,386 12,608 18,886 15,012 15,470 -12.33%
-
NP to SH 12,690 10,336 9,386 12,608 18,886 15,012 15,470 -12.33%
-
Tax Rate 20.74% 26.37% 24.59% 24.63% 26.41% 25.23% 24.95% -
Total Cost 165,426 149,982 136,322 154,156 189,654 168,108 149,282 7.06%
-
Net Worth 136,780 131,999 133,228 131,832 128,386 121,232 124,719 6.32%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 2,999 - - - 6,599 - - -
Div Payout % 23.64% - - - 34.94% - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 136,780 131,999 133,228 131,832 128,386 121,232 124,719 6.32%
NOSH 119,982 119,999 120,025 119,847 119,987 120,031 119,922 0.03%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 7.12% 6.45% 6.44% 7.56% 9.06% 8.20% 9.39% -
ROE 9.28% 7.83% 7.05% 9.56% 14.71% 12.38% 12.40% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 148.45 133.60 121.40 139.15 173.80 152.56 137.38 5.28%
EPS 10.57 8.61 7.82 10.52 15.74 12.51 12.90 -12.40%
DPS 2.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.14 1.10 1.11 1.10 1.07 1.01 1.04 6.29%
Adjusted Per Share Value based on latest NOSH - 119,847
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 148.43 133.60 121.42 138.97 173.78 152.60 137.29 5.32%
EPS 10.58 8.61 7.82 10.51 15.74 12.51 12.89 -12.30%
DPS 2.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.1398 1.10 1.1102 1.0986 1.0699 1.0103 1.0393 6.32%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.75 0.65 0.61 0.70 1.00 1.29 1.44 -
P/RPS 0.51 0.49 0.50 0.50 0.58 0.85 1.05 -38.12%
P/EPS 7.09 7.55 7.80 6.65 6.35 10.31 11.16 -26.03%
EY 14.10 13.25 12.82 15.03 15.74 9.70 8.96 35.18%
DY 3.33 0.00 0.00 0.00 5.50 0.00 0.00 -
P/NAPS 0.66 0.59 0.55 0.64 0.93 1.28 1.38 -38.76%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 29/07/09 29/04/09 21/01/09 28/10/08 29/07/08 29/04/08 -
Price 0.74 0.80 0.60 0.80 1.06 1.07 1.30 -
P/RPS 0.50 0.60 0.49 0.57 0.61 0.70 0.95 -34.73%
P/EPS 7.00 9.29 7.67 7.60 6.73 8.56 10.08 -21.52%
EY 14.29 10.77 13.03 13.15 14.85 11.69 9.92 27.46%
DY 3.38 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.65 0.73 0.54 0.73 0.99 1.06 1.25 -35.25%

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