[MELATI] QoQ Quarter Result on 29-Feb-2008 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -11.75%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 41,691 71,200 54,964 42,839 39,537 79,872 55,132 -16.95%
PBT 4,182 10,606 4,752 4,839 5,468 15,508 13,958 -55.12%
Tax -1,030 -2,978 -1,228 -1,213 -1,359 -4,229 -3,760 -57.72%
NP 3,152 7,628 3,524 3,626 4,109 11,279 10,198 -54.18%
-
NP to SH 3,152 7,628 3,524 3,626 4,109 11,279 10,198 -54.18%
-
Tax Rate 24.63% 28.08% 25.84% 25.07% 24.85% 27.27% 26.94% -
Total Cost 38,539 63,572 51,440 39,213 35,428 68,593 44,934 -9.70%
-
Net Worth 131,832 128,332 121,062 124,868 120,146 116,513 100,834 19.50%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 6,596 - - - 9,008 - -
Div Payout % - 86.48% - - - 79.87% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 131,832 128,332 121,062 124,868 120,146 116,513 100,834 19.50%
NOSH 119,847 119,937 119,863 120,066 120,146 120,117 114,584 3.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.56% 10.71% 6.41% 8.46% 10.39% 14.12% 18.50% -
ROE 2.39% 5.94% 2.91% 2.90% 3.42% 9.68% 10.11% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 34.79 59.36 45.86 35.68 32.91 66.50 48.11 -19.38%
EPS 2.63 6.36 2.94 3.02 3.42 9.39 8.90 -55.53%
DPS 0.00 5.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.10 1.07 1.01 1.04 1.00 0.97 0.88 15.99%
Adjusted Per Share Value based on latest NOSH - 120,066
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 34.74 59.33 45.80 35.70 32.95 66.56 45.94 -16.95%
EPS 2.63 6.36 2.94 3.02 3.42 9.40 8.50 -54.15%
DPS 0.00 5.50 0.00 0.00 0.00 7.51 0.00 -
NAPS 1.0986 1.0694 1.0089 1.0406 1.0012 0.9709 0.8403 19.50%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.70 1.00 1.29 1.44 1.48 1.43 1.48 -
P/RPS 2.01 1.68 2.81 4.04 4.50 2.15 3.08 -24.70%
P/EPS 26.62 15.72 43.88 47.68 43.27 15.23 16.63 36.72%
EY 3.76 6.36 2.28 2.10 2.31 6.57 6.01 -26.78%
DY 0.00 5.50 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 0.64 0.93 1.28 1.38 1.48 1.47 1.68 -47.35%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 28/10/08 29/07/08 29/04/08 29/01/08 24/10/07 26/07/07 -
Price 0.80 1.06 1.07 1.30 1.50 1.49 1.55 -
P/RPS 2.30 1.79 2.33 3.64 4.56 2.24 3.22 -20.04%
P/EPS 30.42 16.67 36.39 43.05 43.86 15.87 17.42 44.86%
EY 3.29 6.00 2.75 2.32 2.28 6.30 5.74 -30.92%
DY 0.00 5.19 0.00 0.00 0.00 5.03 0.00 -
P/NAPS 0.73 0.99 1.06 1.25 1.50 1.54 1.76 -44.29%

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