[MELATI] QoQ TTM Result on 28-Feb-2011 [#2]

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
TTM Result
Revenue	82,876	81,725	101,971	113,057	116,504	141,587	145,049	-31.12%
YoY %	1.41%	-19.85%	-9.81%	-2.96%	-17.72%	-2.39%	-	-
Horiz. %	57.14%	56.34%	70.30%	77.94%	80.32%	97.61%	100.00%	-
PBT	7,370	8,150	9,675	6,481	6,984	7,694	10,808	-22.50%
YoY %	-9.57%	-15.76%	49.28%	-7.20%	-9.23%	-28.81%	-	-
Horiz. %	68.19%	75.41%	89.52%	59.96%	64.62%	71.19%	100.00%	-
Tax	-1,870	-2,050	-2,616	-1,798	-1,995	-2,225	-2,057	-6.15%
YoY %	8.78%	21.64%	-45.49%	9.87%	10.34%	-8.17%	-	-
Horiz. %	90.91%	99.66%	127.18%	87.41%	96.99%	108.17%	100.00%	-
NP	5,500	6,100	7,059	4,683	4,989	5,469	8,751	-26.60%
YoY %	-9.84%	-13.59%	50.74%	-6.13%	-8.78%	-37.50%	-	-
Horiz. %	62.85%	69.71%	80.67%	53.51%	57.01%	62.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,500	6,100	7,059	4,683	4,989	5,469	8,751	-26.60%
YoY %	-9.84%	-13.59%	50.74%	-6.13%	-8.78%	-37.50%	-	-
Horiz. %	62.85%	69.71%	80.67%	53.51%	57.01%	62.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	25.15%	27.04%	27.74%	28.57%	28.92%	19.03%	-
YoY %	0.87%	-6.99%	-2.52%	-2.91%	-1.21%	51.97%	-	-
Horiz. %	133.32%	132.16%	142.09%	145.77%	150.13%	151.97%	100.00%	-
Total Cost	77,376	75,625	94,912	108,374	111,515	136,118	136,298	-31.41%
YoY %	2.32%	-20.32%	-12.42%	-2.82%	-18.07%	-0.13%	-	-
Horiz. %	56.77%	55.49%	69.64%	79.51%	81.82%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,237	145,408	143,631	141,115	142,016	139,199	138,367	3.75%
YoY %	0.57%	1.24%	1.78%	-0.63%	2.02%	0.60%	-	-
Horiz. %	105.69%	105.09%	103.80%	101.99%	102.64%	100.60%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	1,802	1,802	1,800	1,800	1,800	1,800	2,999	-28.77%
YoY %	0.00%	0.11%	0.00%	0.00%	0.00%	-39.98%	-	-
Horiz. %	60.09%	60.09%	60.02%	60.02%	60.02%	60.02%	100.00%	-
Div Payout %	32.77%	29.55%	25.50%	38.44%	36.08%	32.91%	34.27%	-
YoY %	10.90%	15.88%	-33.66%	6.54%	9.63%	-3.97%	-	-
Horiz. %	95.62%	86.23%	74.41%	112.17%	105.28%	96.03%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	146,237	145,408	143,631	141,115	142,016	139,199	138,367	3.75%
YoY %	0.57%	1.24%	1.78%	-0.63%	2.02%	0.60%	-	-
Horiz. %	105.69%	105.09%	103.80%	101.99%	102.64%	100.60%	100.00%	-
NOSH	120,857	120,172	119,692	119,589	120,352	120,000	120,319	0.29%
YoY %	0.57%	0.40%	0.09%	-0.63%	0.29%	-0.27%	-	-
Horiz. %	100.45%	99.88%	99.48%	99.39%	100.03%	99.73%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	6.64%	7.46%	6.92%	4.14%	4.28%	3.86%	6.03%	-
YoY %	-10.99%	7.80%	67.15%	-3.27%	10.88%	-35.99%	-	-
Horiz. %	110.12%	123.71%	114.76%	68.66%	70.98%	64.01%	100.00%	-
ROE	3.76%	4.20%	4.91%	3.32%	3.51%	3.93%	6.32%	-
YoY %	-10.48%	-14.46%	47.89%	-5.41%	-10.69%	-37.82%	-	-
Horiz. %	59.49%	66.46%	77.69%	52.53%	55.54%	62.18%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	68.57	68.01	85.19	94.54	96.80	117.99	120.55	-31.32%
YoY %	0.82%	-20.17%	-9.89%	-2.33%	-17.96%	-2.12%	-	-
Horiz. %	56.88%	56.42%	70.67%	78.42%	80.30%	97.88%	100.00%	-
EPS	4.55	5.08	5.90	3.92	4.15	4.56	7.27	-26.81%
YoY %	-10.43%	-13.90%	50.51%	-5.54%	-8.99%	-37.28%	-	-
Horiz. %	62.59%	69.88%	81.16%	53.92%	57.08%	62.72%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	1.50	2.50	-28.84%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-40.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.21	1.21	1.20	1.18	1.18	1.16	1.15	3.44%
YoY %	0.00%	0.83%	1.69%	0.00%	1.72%	0.87%	-	-
Horiz. %	105.22%	105.22%	104.35%	102.61%	102.61%	100.87%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 119,589
RPS	69.06	68.10	84.98	94.21	97.09	117.99	120.87	-31.12%
YoY %	1.41%	-19.86%	-9.80%	-2.97%	-17.71%	-2.38%	-	-
Horiz. %	57.14%	56.34%	70.31%	77.94%	80.33%	97.62%	100.00%	-
EPS	4.58	5.08	5.88	3.90	4.16	4.56	7.29	-26.62%
YoY %	-9.84%	-13.61%	50.77%	-6.25%	-8.77%	-37.45%	-	-
Horiz. %	62.83%	69.68%	80.66%	53.50%	57.06%	62.55%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	1.50	2.50	-28.84%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-40.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.2186	1.2117	1.1969	1.176	1.1835	1.16	1.1531	3.74%
YoY %	0.57%	1.24%	1.78%	-0.63%	2.03%	0.60%	-	-
Horiz. %	105.68%	105.08%	103.80%	101.99%	102.64%	100.60%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	0.80	0.75	0.98	1.02	0.80	0.68	0.70	-
P/RPS	1.17	1.10	1.15	1.08	0.83	0.58	0.58	59.58%
YoY %	6.36%	-4.35%	6.48%	30.12%	43.10%	0.00%	-	-
Horiz. %	201.72%	189.66%	198.28%	186.21%	143.10%	100.00%	100.00%	-
P/EPS	17.58	14.78	16.62	26.05	19.30	14.92	9.62	49.41%
YoY %	18.94%	-11.07%	-36.20%	34.97%	29.36%	55.09%	-	-
Horiz. %	182.74%	153.64%	172.77%	270.79%	200.62%	155.09%	100.00%	-
EY	5.69	6.77	6.02	3.84	5.18	6.70	10.39	-33.03%
YoY %	-15.95%	12.46%	56.77%	-25.87%	-22.69%	-35.51%	-	-
Horiz. %	54.76%	65.16%	57.94%	36.96%	49.86%	64.49%	100.00%	-
DY	1.87	2.00	1.53	1.47	1.87	2.21	3.57	-34.99%
YoY %	-6.50%	30.72%	4.08%	-21.39%	-15.38%	-38.10%	-	-
Horiz. %	52.38%	56.02%	42.86%	41.18%	52.38%	61.90%	100.00%	-
P/NAPS	0.66	0.62	0.82	0.86	0.68	0.59	0.61	5.38%
YoY %	6.45%	-24.39%	-4.65%	26.47%	15.25%	-3.28%	-	-
Horiz. %	108.20%	101.64%	134.43%	140.98%	111.48%	96.72%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	19/01/12	28/10/11	29/07/11	27/04/11	27/01/11	27/10/10	29/07/10	-
Price	0.71	0.80	0.89	0.96	1.15	0.62	0.68	-
P/RPS	1.04	1.18	1.04	1.02	1.19	0.53	0.56	51.03%
YoY %	-11.86%	13.46%	1.96%	-14.29%	124.53%	-5.36%	-	-
Horiz. %	185.71%	210.71%	185.71%	182.14%	212.50%	94.64%	100.00%	-
P/EPS	15.60	15.76	15.09	24.52	27.74	13.60	9.35	40.62%
YoY %	-1.02%	4.44%	-38.46%	-11.61%	103.97%	45.45%	-	-
Horiz. %	166.84%	168.56%	161.39%	262.25%	296.68%	145.45%	100.00%	-
EY	6.41	6.35	6.63	4.08	3.60	7.35	10.70	-28.91%
YoY %	0.94%	-4.22%	62.50%	13.33%	-51.02%	-31.31%	-	-
Horiz. %	59.91%	59.35%	61.96%	38.13%	33.64%	68.69%	100.00%	-
DY	2.11	1.87	1.69	1.56	1.30	2.42	3.68	-30.95%
YoY %	12.83%	10.65%	8.33%	20.00%	-46.28%	-34.24%	-	-
Horiz. %	57.34%	50.82%	45.92%	42.39%	35.33%	65.76%	100.00%	-
P/NAPS	0.59	0.66	0.74	0.81	0.97	0.53	0.59	0.00%
YoY %	-10.61%	-10.81%	-8.64%	-16.49%	83.02%	-10.17%	-	-
Horiz. %	100.00%	111.86%	125.42%	137.29%	164.41%	89.83%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:25:00

EMA 5

5 Mins

SELL

2024-06-25 16:25:00

ADX

5 Mins

SELL

2024-06-25 16:25:00

MACD/RSI

5 Mins

SELL

2024-06-25 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 16:25:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

745

HLIND

HONG LEONG INDUSTRIES BHD

703

MPI

MALAYSIAN PACIFIC INDUSTRIES

676

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

560

DNEX

DAGANG NEXCHANGE BERHAD

550

HEXCAP

HEXTAR CAPITAL BERHAD

428

GENTING

GENTING BHD

406

SNS

SNS NETWORK TECHNOLOGY BERHAD

400

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More