[MELATI] QoQ Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 106.14%
YoY- 108.06%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 54,894 323,143 252,668 144,510 66,485 226,235 145,383 -47.72%
PBT 4,480 26,351 23,001 14,049 6,846 16,755 8,684 -35.65%
Tax -1,218 -7,026 -6,086 -3,775 -1,862 -4,451 -2,660 -40.56%
NP 3,262 19,325 16,915 10,274 4,984 12,304 6,024 -33.53%
-
NP to SH 3,262 19,325 16,915 10,274 4,984 12,304 6,024 -33.53%
-
Tax Rate 27.19% 26.66% 26.46% 26.87% 27.20% 26.57% 30.63% -
Total Cost 51,632 303,818 235,753 134,236 61,501 213,931 139,359 -48.38%
-
Net Worth 180,425 177,205 174,776 171,233 166,532 161,737 154,492 10.88%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - 3,292 - - - 2,995 - -
Div Payout % - 17.04% - - - 24.34% - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 180,425 177,205 174,776 171,233 166,532 161,737 154,492 10.88%
NOSH 119,487 119,733 119,709 119,743 119,807 119,805 119,761 -0.15%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 5.94% 5.98% 6.69% 7.11% 7.50% 5.44% 4.14% -
ROE 1.81% 10.91% 9.68% 6.00% 2.99% 7.61% 3.90% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 45.94 269.89 211.07 120.68 55.49 188.84 121.39 -47.64%
EPS 2.73 16.14 14.13 8.58 4.16 10.27 5.03 -33.43%
DPS 0.00 2.75 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.51 1.48 1.46 1.43 1.39 1.35 1.29 11.05%
Adjusted Per Share Value based on latest NOSH - 119,683
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 45.75 269.29 210.56 120.43 55.40 188.53 121.15 -47.72%
EPS 2.72 16.10 14.10 8.56 4.15 10.25 5.02 -33.51%
DPS 0.00 2.74 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.5035 1.4767 1.4565 1.4269 1.3878 1.3478 1.2874 10.88%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.15 1.39 1.16 0.99 0.99 1.01 0.71 -
P/RPS 2.50 0.52 0.55 0.82 1.78 0.53 0.58 164.61%
P/EPS 42.12 8.61 8.21 11.54 23.80 9.83 14.12 107.08%
EY 2.37 11.61 12.18 8.67 4.20 10.17 7.08 -51.75%
DY 0.00 1.98 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.76 0.94 0.79 0.69 0.71 0.75 0.55 24.03%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/01/15 30/10/14 21/07/14 29/04/14 27/01/14 30/10/13 30/07/13 -
Price 1.09 1.32 1.43 0.96 0.94 1.04 0.90 -
P/RPS 2.37 0.49 0.68 0.80 1.69 0.55 0.74 117.12%
P/EPS 39.93 8.18 10.12 11.19 22.60 10.13 17.89 70.70%
EY 2.50 12.23 9.88 8.94 4.43 9.88 5.59 -41.48%
DY 0.00 2.08 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 0.72 0.89 0.98 0.67 0.68 0.77 0.70 1.89%

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