[MELATI] QoQ Cumulative Quarter Result on 31-May-2023 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 158.79%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 23,869 12,604 98,032 50,796 36,098 13,536 101,388 -61.90%
PBT 735 172 18,927 17,844 7,518 3,922 26,138 -90.77%
Tax -427 -15 -2,120 -2,376 -1,541 -1,504 -7,100 -84.67%
NP 308 157 16,807 15,468 5,977 2,418 19,038 -93.61%
-
NP to SH 308 157 16,807 15,468 5,977 2,418 19,038 -93.61%
-
Tax Rate 58.10% 8.72% 11.20% 13.32% 20.50% 38.35% 27.16% -
Total Cost 23,561 12,447 81,225 35,328 30,121 11,118 82,350 -56.61%
-
Net Worth 245,563 245,402 245,402 244,255 235,138 231,914 237,600 2.22%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - 1,157 - - - 1,200 -
Div Payout % - - 6.89% - - - 6.30% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 245,563 245,402 245,402 244,255 235,138 231,914 237,600 2.22%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 1.29% 1.25% 17.14% 30.45% 16.56% 17.86% 18.78% -
ROE 0.13% 0.06% 6.85% 6.33% 2.54% 1.04% 8.01% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 20.61 10.89 84.69 43.88 31.16 11.67 84.49 -60.99%
EPS 0.27 0.14 14.51 13.35 5.16 2.09 16.36 -93.53%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.12 2.12 2.12 2.11 2.03 2.00 1.98 4.66%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 19.89 10.50 81.69 42.33 30.08 11.28 84.49 -61.90%
EPS 0.26 0.13 14.01 12.89 4.98 2.02 16.36 -93.69%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 1.00 -
NAPS 2.0464 2.045 2.045 2.0355 1.9595 1.9326 1.98 2.22%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.545 0.515 0.52 0.585 0.58 0.60 0.55 -
P/RPS 2.64 4.73 0.61 1.33 1.86 5.14 0.65 154.77%
P/EPS 204.96 379.71 3.58 4.38 11.24 28.77 3.47 1420.45%
EY 0.49 0.26 27.92 22.84 8.90 3.48 28.85 -93.40%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.82 -
P/NAPS 0.26 0.24 0.25 0.28 0.29 0.30 0.28 -4.82%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 25/04/24 30/01/24 27/10/23 28/07/23 19/04/23 19/01/23 17/10/22 -
Price 0.53 0.52 0.535 0.54 0.54 0.56 0.54 -
P/RPS 2.57 4.78 0.63 1.23 1.73 4.80 0.64 152.85%
P/EPS 199.32 383.40 3.68 4.04 10.46 26.86 3.40 1412.83%
EY 0.50 0.26 27.14 24.74 9.56 3.72 29.38 -93.40%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.85 -
P/NAPS 0.25 0.25 0.25 0.26 0.27 0.28 0.27 -5.00%

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