[MELATI] QoQ Annualized Quarter Result on 31-Aug-2013 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 53.19%
YoY- 71.92%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 336,890 289,020 265,940 226,235 193,844 180,440 160,844 63.77%
PBT 30,668 28,098 27,384 16,755 11,578 14,418 8,740 131.09%
Tax -8,114 -7,550 -7,448 -4,451 -3,546 -4,542 -2,160 141.84%
NP 22,553 20,548 19,936 12,304 8,032 9,876 6,580 127.49%
-
NP to SH 22,553 20,548 19,936 12,304 8,032 9,876 6,580 127.49%
-
Tax Rate 26.46% 26.87% 27.20% 26.57% 30.63% 31.50% 24.71% -
Total Cost 314,337 268,472 246,004 213,931 185,812 170,564 154,264 60.79%
-
Net Worth 174,776 171,233 166,532 161,737 154,492 155,810 152,492 9.52%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - 2,995 - - - -
Div Payout % - - - 24.34% - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 174,776 171,233 166,532 161,737 154,492 155,810 152,492 9.52%
NOSH 119,709 119,743 119,807 119,805 119,761 119,854 120,072 -0.20%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 6.69% 7.11% 7.50% 5.44% 4.14% 5.47% 4.09% -
ROE 12.90% 12.00% 11.97% 7.61% 5.20% 6.34% 4.31% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 281.42 241.37 221.97 188.84 161.86 150.55 133.96 64.10%
EPS 18.84 17.16 16.64 10.27 6.71 8.24 5.48 127.96%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.39 1.35 1.29 1.30 1.27 9.74%
Adjusted Per Share Value based on latest NOSH - 119,847
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 280.74 240.85 221.62 188.53 161.54 150.37 134.04 63.77%
EPS 18.79 17.12 16.61 10.25 6.69 8.23 5.48 127.55%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.4565 1.4269 1.3878 1.3478 1.2874 1.2984 1.2708 9.52%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.16 0.99 0.99 1.01 0.71 0.59 0.60 -
P/RPS 0.41 0.41 0.45 0.53 0.44 0.39 0.45 -6.02%
P/EPS 6.16 5.77 5.95 9.83 10.59 7.16 10.95 -31.87%
EY 16.24 17.33 16.81 10.17 9.45 13.97 9.13 46.85%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.71 0.75 0.55 0.45 0.47 41.41%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 21/07/14 29/04/14 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 -
Price 1.43 0.96 0.94 1.04 0.90 0.59 0.59 -
P/RPS 0.51 0.40 0.42 0.55 0.56 0.39 0.44 10.35%
P/EPS 7.59 5.59 5.65 10.13 13.42 7.16 10.77 -20.82%
EY 13.17 17.88 17.70 9.88 7.45 13.97 9.29 26.22%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.68 0.77 0.70 0.45 0.46 65.64%

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