[MELATI] QoQ TTM 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- -3.64%
YoY- 555.83%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 210,694 208,540 216,807 216,975 201,670 162,133 82,666 86.27%
PBT 24,399 25,685 32,967 42,173 43,374 37,906 19,998 14.13%
Tax -6,449 -6,778 -8,030 -10,562 -10,569 -9,210 -4,980 18.75%
NP 17,950 18,907 24,937 31,611 32,805 28,696 15,018 12.58%
-
NP to SH 17,950 18,907 24,937 31,611 32,805 28,696 15,018 12.58%
-
Tax Rate 26.43% 26.39% 24.36% 25.04% 24.37% 24.30% 24.90% -
Total Cost 192,744 189,633 191,870 185,364 168,865 133,437 67,648 100.59%
-
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 6,596 9,008 9,008 9,008 9,008 - -
Div Payout % 36.75% 34.89% 36.13% 28.50% 27.46% 31.39% - -
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 8.52% 9.07% 11.50% 14.57% 16.27% 17.70% 18.17% -
ROE 13.62% 14.73% 20.60% 25.32% 27.30% 24.63% 14.89% -
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 175.80 173.87 180.88 180.71 167.85 134.98 72.14 80.79%
EPS 14.98 15.76 20.80 26.33 27.30 23.89 13.11 9.26%
DPS 5.50 5.50 7.50 7.50 7.50 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 175.58 173.78 180.67 180.81 168.06 135.11 68.89 86.26%
EPS 14.96 15.76 20.78 26.34 27.34 23.91 12.51 12.62%
DPS 5.50 5.50 7.51 7.51 7.51 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 0.40 0.58 0.71 0.80 0.88 1.06 2.05 -66.25%
P/EPS 4.67 6.34 6.20 5.47 5.42 5.99 11.29 -44.39%
EY 21.40 15.76 16.13 18.28 18.45 16.71 8.86 79.73%
DY 7.86 5.50 5.81 5.21 5.07 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 - - -
Price 0.80 1.06 1.07 1.30 1.50 0.00 0.00 -
P/RPS 0.46 0.61 0.59 0.72 0.89 0.00 0.00 -
P/EPS 5.34 6.72 5.14 4.94 5.49 0.00 0.00 -
EY 18.72 14.87 19.44 20.25 18.20 0.00 0.00 -
DY 6.88 5.19 7.01 5.77 5.00 0.00 0.00 -
P/NAPS 0.73 0.99 1.06 1.25 1.50 0.00 0.00 -

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