[MELATI] QoQ Annualized Quarter Result on 30-Nov-2015 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -45.31%
YoY- -67.29%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 66,877 73,802 73,802 78,824 178,813 205,766 216,124 -60.73%
PBT 23,046 19,244 19,244 6,008 10,859 10,773 12,970 58.11%
Tax -340 -478 -478 -1,740 -3,055 -3,429 -3,608 -84.77%
NP 22,706 18,766 18,766 4,268 7,804 7,344 9,362 102.60%
-
NP to SH 22,706 18,766 18,766 4,268 7,804 7,344 9,362 102.60%
-
Tax Rate 1.48% 2.48% 2.48% 28.96% 28.13% 31.83% 27.82% -
Total Cost 44,170 55,036 55,036 74,556 171,009 198,422 206,762 -70.77%
-
Net Worth 197,189 191,245 0 183,428 181,655 179,219 181,972 6.60%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - 2,091 - - -
Div Payout % - - - - 26.80% - - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 197,189 191,245 0 183,428 181,655 179,219 181,972 6.60%
NOSH 119,508 119,528 119,528 119,887 119,509 119,479 119,718 -0.13%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 33.95% 25.43% 25.43% 5.41% 4.36% 3.57% 4.33% -
ROE 11.52% 9.81% 0.00% 2.33% 4.30% 4.10% 5.14% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 55.96 61.74 61.74 65.75 149.62 172.22 180.53 -60.67%
EPS 19.00 15.70 15.70 3.56 6.53 6.15 7.82 102.88%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.65 1.60 0.00 1.53 1.52 1.50 1.52 6.75%
Adjusted Per Share Value based on latest NOSH - 119,887
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 55.73 61.50 61.50 65.69 149.01 171.47 180.10 -60.73%
EPS 18.92 15.64 15.64 3.56 6.50 6.12 7.80 102.62%
DPS 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 1.6432 1.5937 0.00 1.5286 1.5138 1.4935 1.5164 6.60%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.75 0.76 0.70 0.92 0.98 1.27 1.20 -
P/RPS 1.34 1.23 1.13 1.40 0.65 0.74 0.66 75.83%
P/EPS 3.95 4.84 4.46 25.84 15.01 20.66 15.35 -66.10%
EY 25.33 20.66 22.43 3.87 6.66 4.84 6.52 194.92%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.45 0.48 0.00 0.60 0.64 0.85 0.79 -36.14%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 26/07/16 27/04/16 - 28/01/16 28/10/15 27/07/15 30/04/15 -
Price 0.735 0.815 0.00 0.80 0.92 1.08 1.12 -
P/RPS 1.31 1.32 0.00 1.22 0.61 0.63 0.62 81.51%
P/EPS 3.87 5.19 0.00 22.47 14.09 17.57 14.32 -64.75%
EY 25.85 19.26 0.00 4.45 7.10 5.69 6.98 183.88%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.45 0.51 0.00 0.52 0.61 0.72 0.74 -32.72%

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