[MELATI] QoQ Cumulative Quarter Result on 31-May-2022 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 359.72%
YoY- 1003.38%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 36,098 13,536 101,388 94,462 38,874 21,291 112,905 -53.34%
PBT 7,518 3,922 26,138 25,029 5,448 2,870 4,627 38.33%
Tax -1,541 -1,504 -7,100 -6,746 -1,471 -550 -2,331 -24.16%
NP 5,977 2,418 19,038 18,283 3,977 2,320 2,296 89.56%
-
NP to SH 5,977 2,418 19,038 18,283 3,977 2,320 2,296 89.56%
-
Tax Rate 20.50% 38.35% 27.16% 26.95% 27.00% 19.16% 50.38% -
Total Cost 30,121 11,118 82,350 76,179 34,897 18,971 110,609 -58.08%
-
Net Worth 235,138 231,914 237,600 229,284 216,515 214,187 211,858 7.21%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 1,200 - - - 1,164 -
Div Payout % - - 6.30% - - - 50.70% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 235,138 231,914 237,600 229,284 216,515 214,187 211,858 7.21%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 16.56% 17.86% 18.78% 19.35% 10.23% 10.90% 2.03% -
ROE 2.54% 1.04% 8.01% 7.97% 1.84% 1.08% 1.08% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 31.16 11.67 84.49 81.16 33.40 18.29 96.99 -53.18%
EPS 5.16 2.09 16.36 15.71 3.42 1.99 1.96 90.99%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.03 2.00 1.98 1.97 1.86 1.84 1.82 7.57%
Adjusted Per Share Value based on latest NOSH - 120,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 30.08 11.28 84.49 78.72 32.40 17.74 94.09 -53.34%
EPS 4.98 2.02 16.36 15.24 3.31 1.93 1.91 89.76%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.97 -
NAPS 1.9595 1.9326 1.98 1.9107 1.8043 1.7849 1.7655 7.21%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.58 0.60 0.55 0.575 0.60 0.535 0.575 -
P/RPS 1.86 5.14 0.65 0.71 1.80 2.93 0.59 115.45%
P/EPS 11.24 28.77 3.47 3.66 17.56 26.84 29.15 -47.11%
EY 8.90 3.48 28.85 27.32 5.69 3.73 3.43 89.15%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.74 -
P/NAPS 0.29 0.30 0.28 0.29 0.32 0.29 0.32 -6.36%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 19/04/23 19/01/23 17/10/22 28/07/22 28/04/22 25/01/22 27/10/21 -
Price 0.54 0.56 0.54 0.57 0.585 0.60 0.60 -
P/RPS 1.73 4.80 0.64 0.70 1.75 3.28 0.62 98.57%
P/EPS 10.46 26.86 3.40 3.63 17.12 30.11 30.42 -51.01%
EY 9.56 3.72 29.38 27.56 5.84 3.32 3.29 104.02%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.67 -
P/NAPS 0.27 0.28 0.27 0.29 0.31 0.33 0.33 -12.55%

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