[MELATI] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -52.62%
YoY- -52.32%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 141,586 116,228 112,566 143,924 178,116 160,318 145,708 -1.88%
PBT 7,694 7,101 7,506 8,372 16,011 14,037 12,446 -27.36%
Tax -2,224 -2,017 -2,140 -2,360 -3,321 -3,701 -3,060 -19.11%
NP 5,470 5,084 5,366 6,012 12,690 10,336 9,386 -30.16%
-
NP to SH 5,470 5,084 5,366 6,012 12,690 10,336 9,386 -30.16%
-
Tax Rate 28.91% 28.40% 28.51% 28.19% 20.74% 26.37% 24.59% -
Total Cost 136,116 111,144 107,200 137,912 165,426 149,982 136,322 -0.10%
-
Net Worth 139,149 137,891 138,941 138,275 136,780 131,999 133,228 2.93%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 1,799 - - - 2,999 - - -
Div Payout % 32.89% - - - 23.64% - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 139,149 137,891 138,941 138,275 136,780 131,999 133,228 2.93%
NOSH 119,956 119,905 119,776 120,240 119,982 119,999 120,025 -0.03%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 3.86% 4.37% 4.77% 4.18% 7.12% 6.45% 6.44% -
ROE 3.93% 3.69% 3.86% 4.35% 9.28% 7.83% 7.05% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 118.03 96.93 93.98 119.70 148.45 133.60 121.40 -1.85%
EPS 4.56 4.24 4.48 5.00 10.57 8.61 7.82 -30.13%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.15 1.14 1.10 1.11 2.97%
Adjusted Per Share Value based on latest NOSH - 120,240
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 117.99 96.86 93.81 119.94 148.43 133.60 121.42 -1.88%
EPS 4.56 4.24 4.47 5.01 10.58 8.61 7.82 -30.13%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.1596 1.1491 1.1578 1.1523 1.1398 1.10 1.1102 2.93%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.68 0.70 0.80 0.71 0.75 0.65 0.61 -
P/RPS 0.58 0.72 0.85 0.59 0.51 0.49 0.50 10.37%
P/EPS 14.91 16.51 17.86 14.20 7.09 7.55 7.80 53.84%
EY 6.71 6.06 5.60 7.04 14.10 13.25 12.82 -34.97%
DY 2.21 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.59 0.61 0.69 0.62 0.66 0.59 0.55 4.77%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 23/04/10 27/01/10 28/10/09 29/07/09 29/04/09 -
Price 0.62 0.68 0.69 0.75 0.74 0.80 0.60 -
P/RPS 0.53 0.70 0.73 0.63 0.50 0.60 0.49 5.35%
P/EPS 13.60 16.04 15.40 15.00 7.00 9.29 7.67 46.34%
EY 7.35 6.24 6.49 6.67 14.29 10.77 13.03 -31.65%
DY 2.42 0.00 0.00 0.00 3.38 0.00 0.00 -
P/NAPS 0.53 0.59 0.59 0.65 0.65 0.73 0.54 -1.23%

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