[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 104.25%
YoY- 71.92%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 252,668 144,510 66,485 226,235 145,383 90,220 40,211 240.89%
PBT 23,001 14,049 6,846 16,755 8,684 7,209 2,185 381.00%
Tax -6,086 -3,775 -1,862 -4,451 -2,660 -2,271 -540 403.42%
NP 16,915 10,274 4,984 12,304 6,024 4,938 1,645 373.53%
-
NP to SH 16,915 10,274 4,984 12,304 6,024 4,938 1,645 373.53%
-
Tax Rate 26.46% 26.87% 27.20% 26.57% 30.63% 31.50% 24.71% -
Total Cost 235,753 134,236 61,501 213,931 139,359 85,282 38,566 234.69%
-
Net Worth 174,776 171,233 166,532 161,737 154,492 155,810 152,492 9.52%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - 2,995 - - - -
Div Payout % - - - 24.34% - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 174,776 171,233 166,532 161,737 154,492 155,810 152,492 9.52%
NOSH 119,709 119,743 119,807 119,805 119,761 119,854 120,072 -0.20%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 6.69% 7.11% 7.50% 5.44% 4.14% 5.47% 4.09% -
ROE 9.68% 6.00% 2.99% 7.61% 3.90% 3.17% 1.08% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 211.07 120.68 55.49 188.84 121.39 75.27 33.49 241.58%
EPS 14.13 8.58 4.16 10.27 5.03 4.12 1.37 374.49%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.39 1.35 1.29 1.30 1.27 9.74%
Adjusted Per Share Value based on latest NOSH - 119,847
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 210.56 120.43 55.40 188.53 121.15 75.18 33.51 240.89%
EPS 14.10 8.56 4.15 10.25 5.02 4.12 1.37 373.82%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.4565 1.4269 1.3878 1.3478 1.2874 1.2984 1.2708 9.52%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.16 0.99 0.99 1.01 0.71 0.59 0.60 -
P/RPS 0.55 0.82 1.78 0.53 0.58 0.78 1.79 -54.49%
P/EPS 8.21 11.54 23.80 9.83 14.12 14.32 43.80 -67.28%
EY 12.18 8.67 4.20 10.17 7.08 6.98 2.28 205.90%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.71 0.75 0.55 0.45 0.47 41.41%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 21/07/14 29/04/14 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 -
Price 1.43 0.96 0.94 1.04 0.90 0.59 0.59 -
P/RPS 0.68 0.80 1.69 0.55 0.74 0.78 1.76 -46.98%
P/EPS 10.12 11.19 22.60 10.13 17.89 14.32 43.07 -61.95%
EY 9.88 8.94 4.43 9.88 5.59 6.98 2.32 162.96%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.68 0.77 0.70 0.45 0.46 65.64%

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