[MELATI] QoQ Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -8.06%
YoY- 288.89%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 226,235 193,844 180,440 160,844 125,791 106,248 61,288 138.28%
PBT 16,755 11,578 14,418 8,740 9,826 4,281 2,500 254.24%
Tax -4,451 -3,546 -4,542 -2,160 -2,669 -1,236 -760 223.86%
NP 12,304 8,032 9,876 6,580 7,157 3,045 1,740 267.09%
-
NP to SH 12,304 8,032 9,876 6,580 7,157 3,045 1,740 267.09%
-
Tax Rate 26.57% 30.63% 31.50% 24.71% 27.16% 28.87% 30.40% -
Total Cost 213,931 185,812 170,564 154,264 118,634 103,202 59,548 134.02%
-
Net Worth 161,737 154,492 155,810 152,492 151,052 145,888 145,397 7.33%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 2,995 - - - 1,798 - - -
Div Payout % 24.34% - - - 25.13% - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 161,737 154,492 155,810 152,492 151,052 145,888 145,397 7.33%
NOSH 119,805 119,761 119,854 120,072 119,882 119,581 119,178 0.34%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 5.44% 4.14% 5.47% 4.09% 5.69% 2.87% 2.84% -
ROE 7.61% 5.20% 6.34% 4.31% 4.74% 2.09% 1.20% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 188.84 161.86 150.55 133.96 104.93 88.85 51.43 137.44%
EPS 10.27 6.71 8.24 5.48 5.97 2.55 1.46 265.82%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.35 1.29 1.30 1.27 1.26 1.22 1.22 6.96%
Adjusted Per Share Value based on latest NOSH - 120,072
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 188.53 161.54 150.37 134.04 104.83 88.54 51.07 138.29%
EPS 10.25 6.69 8.23 5.48 5.96 2.54 1.45 267.02%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3478 1.2874 1.2984 1.2708 1.2588 1.2157 1.2116 7.33%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.01 0.71 0.59 0.60 0.62 0.67 0.75 -
P/RPS 0.53 0.44 0.39 0.45 0.59 0.75 1.46 -49.01%
P/EPS 9.83 10.59 7.16 10.95 10.39 26.31 51.37 -66.69%
EY 10.17 9.45 13.97 9.13 9.63 3.80 1.95 199.83%
DY 2.48 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.75 0.55 0.45 0.47 0.49 0.55 0.61 14.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 25/07/12 24/04/12 -
Price 1.04 0.90 0.59 0.59 0.60 0.62 0.70 -
P/RPS 0.55 0.56 0.39 0.44 0.57 0.70 1.36 -45.22%
P/EPS 10.13 13.42 7.16 10.77 10.05 24.35 47.95 -64.42%
EY 9.88 7.45 13.97 9.29 9.95 4.11 2.09 180.87%
DY 2.40 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.77 0.70 0.45 0.46 0.48 0.51 0.57 22.13%

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