[MELATI] QoQ Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 200.18%
YoY- 467.59%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 66,485 226,235 145,383 90,220 40,211 125,791 79,686 -11.36%
PBT 6,846 16,755 8,684 7,209 2,185 9,826 3,211 65.57%
Tax -1,862 -4,451 -2,660 -2,271 -540 -2,669 -927 59.12%
NP 4,984 12,304 6,024 4,938 1,645 7,157 2,284 68.15%
-
NP to SH 4,984 12,304 6,024 4,938 1,645 7,157 2,284 68.15%
-
Tax Rate 27.20% 26.57% 30.63% 31.50% 24.71% 27.16% 28.87% -
Total Cost 61,501 213,931 139,359 85,282 38,566 118,634 77,402 -14.20%
-
Net Worth 166,532 161,737 154,492 155,810 152,492 151,052 145,889 9.21%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 2,995 - - - 1,798 - -
Div Payout % - 24.34% - - - 25.13% - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 166,532 161,737 154,492 155,810 152,492 151,052 145,889 9.21%
NOSH 119,807 119,805 119,761 119,854 120,072 119,882 119,581 0.12%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 7.50% 5.44% 4.14% 5.47% 4.09% 5.69% 2.87% -
ROE 2.99% 7.61% 3.90% 3.17% 1.08% 4.74% 1.57% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 55.49 188.84 121.39 75.27 33.49 104.93 66.64 -11.48%
EPS 4.16 10.27 5.03 4.12 1.37 5.97 1.91 67.94%
DPS 0.00 2.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.39 1.35 1.29 1.30 1.27 1.26 1.22 9.07%
Adjusted Per Share Value based on latest NOSH - 119,745
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 55.40 188.53 121.15 75.18 33.51 104.83 66.41 -11.37%
EPS 4.15 10.25 5.02 4.12 1.37 5.96 1.90 68.26%
DPS 0.00 2.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.3878 1.3478 1.2874 1.2984 1.2708 1.2588 1.2157 9.21%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.99 1.01 0.71 0.59 0.60 0.62 0.67 -
P/RPS 1.78 0.53 0.58 0.78 1.79 0.59 1.01 45.85%
P/EPS 23.80 9.83 14.12 14.32 43.80 10.39 35.08 -22.77%
EY 4.20 10.17 7.08 6.98 2.28 9.63 2.85 29.46%
DY 0.00 2.48 0.00 0.00 0.00 2.42 0.00 -
P/NAPS 0.71 0.75 0.55 0.45 0.47 0.49 0.55 18.53%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 25/07/12 -
Price 0.94 1.04 0.90 0.59 0.59 0.60 0.62 -
P/RPS 1.69 0.55 0.74 0.78 1.76 0.57 0.93 48.86%
P/EPS 22.60 10.13 17.89 14.32 43.07 10.05 32.46 -21.42%
EY 4.43 9.88 5.59 6.98 2.32 9.95 3.08 27.39%
DY 0.00 2.40 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.68 0.77 0.70 0.45 0.46 0.48 0.51 21.12%

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