[MELATI] QoQ Cumulative Quarter Result on 31-Aug-2021 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- 38.56%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 94,462 38,874 21,291 112,905 88,173 66,100 41,633 72.75%
PBT 25,029 5,448 2,870 4,627 2,546 1,877 1,096 706.46%
Tax -6,746 -1,471 -550 -2,331 -889 -780 -580 414.11%
NP 18,283 3,977 2,320 2,296 1,657 1,097 516 981.12%
-
NP to SH 18,283 3,977 2,320 2,296 1,657 1,097 516 981.12%
-
Tax Rate 26.95% 27.00% 19.16% 50.38% 34.92% 41.56% 52.92% -
Total Cost 76,179 34,897 18,971 110,609 86,516 65,003 41,117 50.90%
-
Net Worth 229,284 216,515 214,187 211,858 211,868 212,363 213,447 4.89%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - 1,164 - - 518 -
Div Payout % - - - 50.70% - - 100.56% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 229,284 216,515 214,187 211,858 211,868 212,363 213,447 4.89%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 19.35% 10.23% 10.90% 2.03% 1.88% 1.66% 1.24% -
ROE 7.97% 1.84% 1.08% 1.08% 0.78% 0.52% 0.24% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 81.16 33.40 18.29 96.99 75.74 56.65 35.30 74.28%
EPS 15.71 3.42 1.99 1.96 1.42 0.94 0.44 986.66%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.44 -
NAPS 1.97 1.86 1.84 1.82 1.82 1.82 1.81 5.81%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 78.72 32.40 17.74 94.09 73.48 55.08 34.69 72.77%
EPS 15.24 3.31 1.93 1.91 1.38 0.91 0.43 981.32%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.43 -
NAPS 1.9107 1.8043 1.7849 1.7655 1.7656 1.7697 1.7787 4.89%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.575 0.60 0.535 0.575 0.595 0.53 0.43 -
P/RPS 0.71 1.80 2.93 0.59 0.79 0.94 1.22 -30.31%
P/EPS 3.66 17.56 26.84 29.15 41.80 56.37 98.27 -88.86%
EY 27.32 5.69 3.73 3.43 2.39 1.77 1.02 796.99%
DY 0.00 0.00 0.00 1.74 0.00 0.00 1.02 -
P/NAPS 0.29 0.32 0.29 0.32 0.33 0.29 0.24 13.45%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 28/04/22 25/01/22 27/10/21 28/07/21 27/04/21 26/01/21 -
Price 0.57 0.585 0.60 0.60 0.59 0.56 0.47 -
P/RPS 0.70 1.75 3.28 0.62 0.78 0.99 1.33 -34.83%
P/EPS 3.63 17.12 30.11 30.42 41.45 59.56 107.41 -89.56%
EY 27.56 5.84 3.32 3.29 2.41 1.68 0.93 859.60%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.94 -
P/NAPS 0.29 0.31 0.33 0.33 0.32 0.31 0.26 7.55%

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