[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 12.9%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 79,686 30,644 12,049 86,550 52,381 32,580 10,898 276.26%
PBT 3,211 1,250 603 8,151 7,308 2,539 1,383 75.24%
Tax -927 -380 -180 -2,051 -1,905 -643 -360 87.75%
NP 2,284 870 423 6,100 5,403 1,896 1,023 70.73%
-
NP to SH 2,284 870 423 6,100 5,403 1,896 1,023 70.73%
-
Tax Rate 28.87% 30.40% 29.85% 25.16% 26.07% 25.32% 26.03% -
Total Cost 77,402 29,774 11,626 80,450 46,978 30,684 9,875 294.09%
-
Net Worth 145,889 145,397 146,237 145,009 143,760 141,599 142,016 1.80%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - 1,797 - - - -
Div Payout % - - - 29.47% - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 145,889 145,397 146,237 145,009 143,760 141,599 142,016 1.80%
NOSH 119,581 119,178 120,857 119,842 119,800 119,999 120,352 -0.42%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 2.87% 2.84% 3.51% 7.05% 10.31% 5.82% 9.39% -
ROE 1.57% 0.60% 0.29% 4.21% 3.76% 1.34% 0.72% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 66.64 25.71 9.97 72.22 43.72 27.15 9.06 277.75%
EPS 1.91 0.73 0.35 5.09 4.51 1.58 0.85 71.47%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.21 1.20 1.18 1.18 2.24%
Adjusted Per Share Value based on latest NOSH - 120,172
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 66.41 25.54 10.04 72.13 43.65 27.15 9.08 276.33%
EPS 1.90 0.72 0.35 5.08 4.50 1.58 0.85 70.87%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.2157 1.2116 1.2186 1.2084 1.198 1.18 1.1835 1.80%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.67 0.75 0.80 0.75 0.98 1.02 0.80 -
P/RPS 1.01 2.92 8.02 1.04 2.24 3.76 8.83 -76.40%
P/EPS 35.08 102.74 228.57 14.73 21.73 64.56 94.12 -48.17%
EY 2.85 0.97 0.44 6.79 4.60 1.55 1.06 93.24%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.66 0.62 0.82 0.86 0.68 -13.17%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 24/04/12 19/01/12 28/10/11 29/07/11 27/04/11 27/01/11 -
Price 0.62 0.70 0.71 0.80 0.89 0.96 1.15 -
P/RPS 0.93 2.72 7.12 1.11 2.04 3.54 12.70 -82.46%
P/EPS 32.46 95.89 202.86 15.72 19.73 60.76 135.29 -61.35%
EY 3.08 1.04 0.49 6.36 5.07 1.65 0.74 158.52%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.59 0.66 0.74 0.81 0.97 -34.83%

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