[MELATI] QoQ Cumulative Quarter Result on 30-Nov-2021 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 1.05%
YoY- 349.61%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 101,388 94,462 38,874 21,291 112,905 88,173 66,100 32.89%
PBT 26,138 25,029 5,448 2,870 4,627 2,546 1,877 476.04%
Tax -7,100 -6,746 -1,471 -550 -2,331 -889 -780 334.20%
NP 19,038 18,283 3,977 2,320 2,296 1,657 1,097 566.83%
-
NP to SH 19,038 18,283 3,977 2,320 2,296 1,657 1,097 566.83%
-
Tax Rate 27.16% 26.95% 27.00% 19.16% 50.38% 34.92% 41.56% -
Total Cost 82,350 76,179 34,897 18,971 110,609 86,516 65,003 17.03%
-
Net Worth 237,600 229,284 216,515 214,187 211,858 211,868 212,363 7.75%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 1,200 - - - 1,164 - - -
Div Payout % 6.30% - - - 50.70% - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 237,600 229,284 216,515 214,187 211,858 211,868 212,363 7.75%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 18.78% 19.35% 10.23% 10.90% 2.03% 1.88% 1.66% -
ROE 8.01% 7.97% 1.84% 1.08% 1.08% 0.78% 0.52% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 84.49 81.16 33.40 18.29 96.99 75.74 56.65 30.44%
EPS 16.36 15.71 3.42 1.99 1.96 1.42 0.94 568.10%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.98 1.97 1.86 1.84 1.82 1.82 1.82 5.76%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 84.49 78.72 32.40 17.74 94.09 73.48 55.08 32.90%
EPS 16.36 15.24 3.31 1.93 1.91 1.38 0.91 582.66%
DPS 1.00 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 1.98 1.9107 1.8043 1.7849 1.7655 1.7656 1.7697 7.75%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.55 0.575 0.60 0.535 0.575 0.595 0.53 -
P/RPS 0.65 0.71 1.80 2.93 0.59 0.79 0.94 -21.75%
P/EPS 3.47 3.66 17.56 26.84 29.15 41.80 56.37 -84.33%
EY 28.85 27.32 5.69 3.73 3.43 2.39 1.77 539.59%
DY 1.82 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.28 0.29 0.32 0.29 0.32 0.33 0.29 -2.30%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 17/10/22 28/07/22 28/04/22 25/01/22 27/10/21 28/07/21 27/04/21 -
Price 0.54 0.57 0.585 0.60 0.60 0.59 0.56 -
P/RPS 0.64 0.70 1.75 3.28 0.62 0.78 0.99 -25.17%
P/EPS 3.40 3.63 17.12 30.11 30.42 41.45 59.56 -85.09%
EY 29.38 27.56 5.84 3.32 3.29 2.41 1.68 570.24%
DY 1.85 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.27 0.29 0.31 0.33 0.33 0.32 0.31 -8.77%

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