[MELATI] QoQ Quarter Result on 28-Feb-2022 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -28.58%
YoY- 184.71%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 13,536 6,926 55,588 17,584 21,291 24,732 22,074 -27.80%
PBT 3,922 1,110 19,581 2,578 2,870 2,081 669 224.77%
Tax -1,504 -354 -5,276 -921 -550 -1,442 -110 470.88%
NP 2,418 756 14,305 1,657 2,320 639 559 165.24%
-
NP to SH 2,418 756 14,305 1,657 2,320 639 559 165.24%
-
Tax Rate 38.35% 31.89% 26.94% 35.73% 19.16% 69.29% 16.44% -
Total Cost 11,118 6,170 41,283 15,927 18,971 24,093 21,515 -35.57%
-
Net Worth 231,914 237,600 229,284 216,515 214,187 211,858 211,868 6.20%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - 1,200 - - - 1,164 - -
Div Payout % - 158.73% - - - 182.17% - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 231,914 237,600 229,284 216,515 214,187 211,858 211,868 6.20%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 17.86% 10.92% 25.73% 9.42% 10.90% 2.58% 2.53% -
ROE 1.04% 0.32% 6.24% 0.77% 1.08% 0.30% 0.26% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 11.67 5.77 47.76 15.11 18.29 21.25 18.96 -27.62%
EPS 2.09 0.65 12.29 1.42 1.99 0.55 0.48 166.40%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.00 1.98 1.97 1.86 1.84 1.82 1.82 6.48%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 11.28 5.77 46.32 14.65 17.74 20.61 18.40 -27.81%
EPS 2.02 0.65 11.92 1.38 1.93 0.53 0.47 164.10%
DPS 0.00 1.00 0.00 0.00 0.00 0.97 0.00 -
NAPS 1.9326 1.98 1.9107 1.8043 1.7849 1.7655 1.7656 6.20%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.60 0.55 0.575 0.60 0.535 0.575 0.595 -
P/RPS 5.14 9.53 1.20 3.97 2.93 2.71 3.14 38.85%
P/EPS 28.77 87.30 4.68 42.15 26.84 104.75 123.91 -62.18%
EY 3.48 1.15 21.38 2.37 3.73 0.95 0.81 164.04%
DY 0.00 1.82 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.30 0.28 0.29 0.32 0.29 0.32 0.33 -6.15%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 19/01/23 17/10/22 28/07/22 28/04/22 25/01/22 27/10/21 28/07/21 -
Price 0.56 0.54 0.57 0.585 0.60 0.60 0.59 -
P/RPS 4.80 9.36 1.19 3.87 3.28 2.82 3.11 33.51%
P/EPS 26.86 85.71 4.64 41.10 30.11 109.30 122.87 -63.67%
EY 3.72 1.17 21.56 2.43 3.32 0.91 0.81 176.03%
DY 0.00 1.85 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.28 0.27 0.29 0.31 0.33 0.33 0.32 -8.50%

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