[MELATI] QoQ Annualized Quarter Result on 30-Nov-2010 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -25.19%
YoY- -31.94%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 86,550 69,841 65,160 43,592 141,586 116,228 112,566 -16.03%
PBT 8,151 9,744 5,078 5,532 7,694 7,101 7,506 5.63%
Tax -2,051 -2,540 -1,286 -1,440 -2,224 -2,017 -2,140 -2.78%
NP 6,100 7,204 3,792 4,092 5,470 5,084 5,366 8.89%
-
NP to SH 6,100 7,204 3,792 4,092 5,470 5,084 5,366 8.89%
-
Tax Rate 25.16% 26.07% 25.32% 26.03% 28.91% 28.40% 28.51% -
Total Cost 80,450 62,637 61,368 39,500 136,116 111,144 107,200 -17.37%
-
Net Worth 145,009 143,760 141,599 142,016 139,149 137,891 138,941 2.88%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 1,797 - - - 1,799 - - -
Div Payout % 29.47% - - - 32.89% - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 145,009 143,760 141,599 142,016 139,149 137,891 138,941 2.88%
NOSH 119,842 119,800 119,999 120,352 119,956 119,905 119,776 0.03%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 7.05% 10.31% 5.82% 9.39% 3.86% 4.37% 4.77% -
ROE 4.21% 5.01% 2.68% 2.88% 3.93% 3.69% 3.86% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 72.22 58.30 54.30 36.22 118.03 96.93 93.98 -16.06%
EPS 5.09 6.01 3.16 3.40 4.56 4.24 4.48 8.85%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.21 1.20 1.18 1.18 1.16 1.15 1.16 2.84%
Adjusted Per Share Value based on latest NOSH - 120,352
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 72.13 58.20 54.30 36.33 117.99 96.86 93.81 -16.03%
EPS 5.08 6.00 3.16 3.41 4.56 4.24 4.47 8.87%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2084 1.198 1.18 1.1835 1.1596 1.1491 1.1578 2.88%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.75 0.98 1.02 0.80 0.68 0.70 0.80 -
P/RPS 1.04 1.68 1.88 2.21 0.58 0.72 0.85 14.35%
P/EPS 14.73 16.30 32.28 23.53 14.91 16.51 17.86 -12.02%
EY 6.79 6.14 3.10 4.25 6.71 6.06 5.60 13.66%
DY 2.00 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.62 0.82 0.86 0.68 0.59 0.61 0.69 -6.86%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 28/10/11 29/07/11 27/04/11 27/01/11 27/10/10 29/07/10 23/04/10 -
Price 0.80 0.89 0.96 1.15 0.62 0.68 0.69 -
P/RPS 1.11 1.53 1.77 3.18 0.53 0.70 0.73 32.13%
P/EPS 15.72 14.80 30.38 33.82 13.60 16.04 15.40 1.37%
EY 6.36 6.76 3.29 2.96 7.35 6.24 6.49 -1.33%
DY 1.87 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.66 0.74 0.81 0.97 0.53 0.59 0.59 7.73%

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