[MELATI] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -18.67%
YoY- 163.75%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 289,020 265,940 226,235 193,844 180,440 160,844 125,791 74.38%
PBT 28,098 27,384 16,755 11,578 14,418 8,740 9,826 101.85%
Tax -7,550 -7,448 -4,451 -3,546 -4,542 -2,160 -2,669 100.39%
NP 20,548 19,936 12,304 8,032 9,876 6,580 7,157 102.39%
-
NP to SH 20,548 19,936 12,304 8,032 9,876 6,580 7,157 102.39%
-
Tax Rate 26.87% 27.20% 26.57% 30.63% 31.50% 24.71% 27.16% -
Total Cost 268,472 246,004 213,931 185,812 170,564 154,264 118,634 72.62%
-
Net Worth 171,233 166,532 161,737 154,492 155,810 152,492 151,052 8.74%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 2,995 - - - 1,798 -
Div Payout % - - 24.34% - - - 25.13% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 171,233 166,532 161,737 154,492 155,810 152,492 151,052 8.74%
NOSH 119,743 119,807 119,805 119,761 119,854 120,072 119,882 -0.07%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.11% 7.50% 5.44% 4.14% 5.47% 4.09% 5.69% -
ROE 12.00% 11.97% 7.61% 5.20% 6.34% 4.31% 4.74% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 241.37 221.97 188.84 161.86 150.55 133.96 104.93 74.52%
EPS 17.16 16.64 10.27 6.71 8.24 5.48 5.97 102.55%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.43 1.39 1.35 1.29 1.30 1.27 1.26 8.82%
Adjusted Per Share Value based on latest NOSH - 119,340
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 240.85 221.62 188.53 161.54 150.37 134.04 104.83 74.38%
EPS 17.12 16.61 10.25 6.69 8.23 5.48 5.96 102.46%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.4269 1.3878 1.3478 1.2874 1.2984 1.2708 1.2588 8.74%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.99 0.99 1.01 0.71 0.59 0.60 0.62 -
P/RPS 0.41 0.45 0.53 0.44 0.39 0.45 0.59 -21.59%
P/EPS 5.77 5.95 9.83 10.59 7.16 10.95 10.39 -32.51%
EY 17.33 16.81 10.17 9.45 13.97 9.13 9.63 48.10%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.42 -
P/NAPS 0.69 0.71 0.75 0.55 0.45 0.47 0.49 25.71%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.96 0.94 1.04 0.90 0.59 0.59 0.60 -
P/RPS 0.40 0.42 0.55 0.56 0.39 0.44 0.57 -21.08%
P/EPS 5.59 5.65 10.13 13.42 7.16 10.77 10.05 -32.43%
EY 17.88 17.70 9.88 7.45 13.97 9.29 9.95 47.96%
DY 0.00 0.00 2.40 0.00 0.00 0.00 2.50 -
P/NAPS 0.67 0.68 0.77 0.70 0.45 0.46 0.48 24.97%

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