[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2014 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 14.25%
YoY- 57.06%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 154,325 108,062 54,894 323,143 252,668 144,510 66,485 75.40%
PBT 8,080 6,485 4,480 26,351 23,001 14,049 6,846 11.69%
Tax -2,572 -1,804 -1,218 -7,026 -6,086 -3,775 -1,862 24.05%
NP 5,508 4,681 3,262 19,325 16,915 10,274 4,984 6.89%
-
NP to SH 5,508 4,681 3,262 19,325 16,915 10,274 4,984 6.89%
-
Tax Rate 31.83% 27.82% 27.19% 26.66% 26.46% 26.87% 27.20% -
Total Cost 148,817 103,381 51,632 303,818 235,753 134,236 61,501 80.33%
-
Net Worth 179,219 181,972 180,425 177,205 174,776 171,233 166,532 5.02%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - 3,292 - - - -
Div Payout % - - - 17.04% - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 179,219 181,972 180,425 177,205 174,776 171,233 166,532 5.02%
NOSH 119,479 119,718 119,487 119,733 119,709 119,743 119,807 -0.18%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 3.57% 4.33% 5.94% 5.98% 6.69% 7.11% 7.50% -
ROE 3.07% 2.57% 1.81% 10.91% 9.68% 6.00% 2.99% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 129.16 90.26 45.94 269.89 211.07 120.68 55.49 75.72%
EPS 4.61 3.91 2.73 16.14 14.13 8.58 4.16 7.09%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.51 1.48 1.46 1.43 1.39 5.21%
Adjusted Per Share Value based on latest NOSH - 119,900
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 128.60 90.05 45.75 269.29 210.56 120.43 55.40 75.40%
EPS 4.59 3.90 2.72 16.10 14.10 8.56 4.15 6.95%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 1.4935 1.5164 1.5035 1.4767 1.4565 1.4269 1.3878 5.01%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.27 1.20 1.15 1.39 1.16 0.99 0.99 -
P/RPS 0.98 1.33 2.50 0.52 0.55 0.82 1.78 -32.84%
P/EPS 27.55 30.69 42.12 8.61 8.21 11.54 23.80 10.25%
EY 3.63 3.26 2.37 11.61 12.18 8.67 4.20 -9.27%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.76 0.94 0.79 0.69 0.71 12.75%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 27/07/15 30/04/15 29/01/15 30/10/14 21/07/14 29/04/14 27/01/14 -
Price 1.08 1.12 1.09 1.32 1.43 0.96 0.94 -
P/RPS 0.84 1.24 2.37 0.49 0.68 0.80 1.69 -37.27%
P/EPS 23.43 28.64 39.93 8.18 10.12 11.19 22.60 2.43%
EY 4.27 3.49 2.50 12.23 9.88 8.94 4.43 -2.42%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.72 0.89 0.98 0.67 0.68 3.88%

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