[MELATI] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 21.99%
YoY- 163.75%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 144,510 66,485 226,235 145,383 90,220 40,211 125,791 9.71%
PBT 14,049 6,846 16,755 8,684 7,209 2,185 9,826 26.99%
Tax -3,775 -1,862 -4,451 -2,660 -2,271 -540 -2,669 26.08%
NP 10,274 4,984 12,304 6,024 4,938 1,645 7,157 27.33%
-
NP to SH 10,274 4,984 12,304 6,024 4,938 1,645 7,157 27.33%
-
Tax Rate 26.87% 27.20% 26.57% 30.63% 31.50% 24.71% 27.16% -
Total Cost 134,236 61,501 213,931 139,359 85,282 38,566 118,634 8.61%
-
Net Worth 171,233 166,532 161,737 154,492 155,810 152,492 151,052 8.74%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 2,995 - - - 1,798 -
Div Payout % - - 24.34% - - - 25.13% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 171,233 166,532 161,737 154,492 155,810 152,492 151,052 8.74%
NOSH 119,743 119,807 119,805 119,761 119,854 120,072 119,882 -0.07%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.11% 7.50% 5.44% 4.14% 5.47% 4.09% 5.69% -
ROE 6.00% 2.99% 7.61% 3.90% 3.17% 1.08% 4.74% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 120.68 55.49 188.84 121.39 75.27 33.49 104.93 9.79%
EPS 8.58 4.16 10.27 5.03 4.12 1.37 5.97 27.43%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.43 1.39 1.35 1.29 1.30 1.27 1.26 8.82%
Adjusted Per Share Value based on latest NOSH - 119,340
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 120.43 55.40 188.53 121.15 75.18 33.51 104.83 9.71%
EPS 8.56 4.15 10.25 5.02 4.12 1.37 5.96 27.38%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.4269 1.3878 1.3478 1.2874 1.2984 1.2708 1.2588 8.74%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.99 0.99 1.01 0.71 0.59 0.60 0.62 -
P/RPS 0.82 1.78 0.53 0.58 0.78 1.79 0.59 24.61%
P/EPS 11.54 23.80 9.83 14.12 14.32 43.80 10.39 7.26%
EY 8.67 4.20 10.17 7.08 6.98 2.28 9.63 -6.77%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.42 -
P/NAPS 0.69 0.71 0.75 0.55 0.45 0.47 0.49 25.71%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.96 0.94 1.04 0.90 0.59 0.59 0.60 -
P/RPS 0.80 1.69 0.55 0.74 0.78 1.76 0.57 25.43%
P/EPS 11.19 22.60 10.13 17.89 14.32 43.07 10.05 7.44%
EY 8.94 4.43 9.88 5.59 6.98 2.32 9.95 -6.90%
DY 0.00 0.00 2.40 0.00 0.00 0.00 2.50 -
P/NAPS 0.67 0.68 0.77 0.70 0.45 0.46 0.48 24.97%

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