[MELATI] QoQ Quarter Result on 30-Nov-2012 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -66.24%
YoY- 288.89%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 80,851 55,164 50,009 40,211 46,105 49,042 18,596 165.67%
PBT 8,071 1,475 5,024 2,185 6,615 1,961 647 435.40%
Tax -1,791 -389 -1,731 -540 -1,743 -547 -200 329.51%
NP 6,280 1,086 3,293 1,645 4,872 1,414 447 479.44%
-
NP to SH 6,280 1,086 3,293 1,645 4,872 1,414 447 479.44%
-
Tax Rate 22.19% 26.37% 34.45% 24.71% 26.35% 27.89% 30.91% -
Total Cost 74,571 54,078 46,716 38,566 41,233 47,628 18,149 155.87%
-
Net Worth 161,793 153,949 155,669 152,492 150,828 146,193 147,389 6.39%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 2,996 - - - 1,795 - - -
Div Payout % 47.71% - - - 36.86% - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 161,793 153,949 155,669 152,492 150,828 146,193 147,389 6.39%
NOSH 119,847 119,340 119,745 120,072 119,705 119,830 120,810 -0.53%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 7.77% 1.97% 6.58% 4.09% 10.57% 2.88% 2.40% -
ROE 3.88% 0.71% 2.12% 1.08% 3.23% 0.97% 0.30% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 67.46 46.22 41.76 33.49 38.52 40.93 15.39 167.11%
EPS 5.24 0.91 2.75 1.37 4.07 1.18 0.37 482.53%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.35 1.29 1.30 1.27 1.26 1.22 1.22 6.96%
Adjusted Per Share Value based on latest NOSH - 120,072
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 67.38 45.97 41.67 33.51 38.42 40.87 15.50 165.64%
EPS 5.23 0.91 2.74 1.37 4.06 1.18 0.37 481.79%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3483 1.2829 1.2972 1.2708 1.2569 1.2183 1.2282 6.39%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.01 0.71 0.59 0.60 0.62 0.67 0.75 -
P/RPS 1.50 1.54 1.41 1.79 1.61 1.64 4.87 -54.29%
P/EPS 19.27 78.02 21.45 43.80 15.23 56.78 202.70 -79.08%
EY 5.19 1.28 4.66 2.28 6.56 1.76 0.49 380.22%
DY 2.48 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.75 0.55 0.45 0.47 0.49 0.55 0.61 14.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 25/07/12 24/04/12 -
Price 1.04 0.90 0.59 0.59 0.60 0.62 0.70 -
P/RPS 1.54 1.95 1.41 1.76 1.56 1.51 4.55 -51.33%
P/EPS 19.85 98.90 21.45 43.07 14.74 52.54 189.19 -77.66%
EY 5.04 1.01 4.66 2.32 6.78 1.90 0.53 347.01%
DY 2.40 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.77 0.70 0.45 0.46 0.48 0.51 0.57 22.13%

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