[MELATI] QoQ Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 162.53%
YoY- -57.73%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 90,220 40,211 125,791 79,686 30,644 12,049 86,550 2.80%
PBT 7,209 2,185 9,826 3,211 1,250 603 8,151 -7.86%
Tax -2,271 -540 -2,669 -927 -380 -180 -2,051 7.03%
NP 4,938 1,645 7,157 2,284 870 423 6,100 -13.15%
-
NP to SH 4,938 1,645 7,157 2,284 870 423 6,100 -13.15%
-
Tax Rate 31.50% 24.71% 27.16% 28.87% 30.40% 29.85% 25.16% -
Total Cost 85,282 38,566 118,634 77,402 29,774 11,626 80,450 3.96%
-
Net Worth 155,810 152,492 151,052 145,889 145,397 146,237 145,009 4.91%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 1,798 - - - 1,797 -
Div Payout % - - 25.13% - - - 29.47% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 155,810 152,492 151,052 145,889 145,397 146,237 145,009 4.91%
NOSH 119,854 120,072 119,882 119,581 119,178 120,857 119,842 0.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.47% 4.09% 5.69% 2.87% 2.84% 3.51% 7.05% -
ROE 3.17% 1.08% 4.74% 1.57% 0.60% 0.29% 4.21% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 75.27 33.49 104.93 66.64 25.71 9.97 72.22 2.79%
EPS 4.12 1.37 5.97 1.91 0.73 0.35 5.09 -13.15%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.30 1.27 1.26 1.22 1.22 1.21 1.21 4.90%
Adjusted Per Share Value based on latest NOSH - 119,830
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 75.18 33.51 104.83 66.41 25.54 10.04 72.13 2.80%
EPS 4.12 1.37 5.96 1.90 0.72 0.35 5.08 -13.04%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.2984 1.2708 1.2588 1.2157 1.2116 1.2186 1.2084 4.91%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.59 0.60 0.62 0.67 0.75 0.80 0.75 -
P/RPS 0.78 1.79 0.59 1.01 2.92 8.02 1.04 -17.46%
P/EPS 14.32 43.80 10.39 35.08 102.74 228.57 14.73 -1.86%
EY 6.98 2.28 9.63 2.85 0.97 0.44 6.79 1.85%
DY 0.00 0.00 2.42 0.00 0.00 0.00 2.00 -
P/NAPS 0.45 0.47 0.49 0.55 0.61 0.66 0.62 -19.25%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 29/01/13 30/10/12 25/07/12 24/04/12 19/01/12 28/10/11 -
Price 0.59 0.59 0.60 0.62 0.70 0.71 0.80 -
P/RPS 0.78 1.76 0.57 0.93 2.72 7.12 1.11 -20.97%
P/EPS 14.32 43.07 10.05 32.46 95.89 202.86 15.72 -6.03%
EY 6.98 2.32 9.95 3.08 1.04 0.49 6.36 6.40%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.87 -
P/NAPS 0.45 0.46 0.48 0.51 0.57 0.59 0.66 -22.55%

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