[MELATI] QoQ TTM Result on 30-Nov-2007 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 14.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 208,540 216,807 216,975 201,670 162,133 82,666 27,534 283.30%
PBT 25,685 32,967 42,173 43,374 37,906 19,998 6,040 161.33%
Tax -6,778 -8,030 -10,562 -10,569 -9,210 -4,980 -1,220 212.05%
NP 18,907 24,937 31,611 32,805 28,696 15,018 4,820 147.69%
-
NP to SH 18,907 24,937 31,611 32,805 28,696 15,018 4,820 147.69%
-
Tax Rate 26.39% 24.36% 25.04% 24.37% 24.30% 24.90% 20.20% -
Total Cost 189,633 191,870 185,364 168,865 133,437 67,648 22,714 308.90%
-
Net Worth 128,332 121,062 124,868 120,146 116,513 100,834 38,653 121.74%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 6,596 9,008 9,008 9,008 9,008 - - -
Div Payout % 34.89% 36.13% 28.50% 27.46% 31.39% - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 128,332 121,062 124,868 120,146 116,513 100,834 38,653 121.74%
NOSH 119,937 119,863 120,066 120,146 120,117 114,584 58,566 60.91%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 9.07% 11.50% 14.57% 16.27% 17.70% 18.17% 17.51% -
ROE 14.73% 20.60% 25.32% 27.30% 24.63% 14.89% 12.47% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 173.87 180.88 180.71 167.85 134.98 72.14 47.01 138.21%
EPS 15.76 20.80 26.33 27.30 23.89 13.11 8.23 53.90%
DPS 5.50 7.50 7.50 7.50 7.50 0.00 0.00 -
NAPS 1.07 1.01 1.04 1.00 0.97 0.88 0.66 37.80%
Adjusted Per Share Value based on latest NOSH - 120,146
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 173.78 180.67 180.81 168.06 135.11 68.89 22.95 283.24%
EPS 15.76 20.78 26.34 27.34 23.91 12.51 4.02 147.60%
DPS 5.50 7.51 7.51 7.51 7.51 0.00 0.00 -
NAPS 1.0694 1.0089 1.0406 1.0012 0.9709 0.8403 0.3221 121.74%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 - -
Price 1.00 1.29 1.44 1.48 1.43 1.48 0.00 -
P/RPS 0.58 0.71 0.80 0.88 1.06 2.05 0.00 -
P/EPS 6.34 6.20 5.47 5.42 5.99 11.29 0.00 -
EY 15.76 16.13 18.28 18.45 16.71 8.86 0.00 -
DY 5.50 5.81 5.21 5.07 5.24 0.00 0.00 -
P/NAPS 0.93 1.28 1.38 1.48 1.47 1.68 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 29/07/08 29/04/08 29/01/08 - - - -
Price 1.06 1.07 1.30 1.50 0.00 0.00 0.00 -
P/RPS 0.61 0.59 0.72 0.89 0.00 0.00 0.00 -
P/EPS 6.72 5.14 4.94 5.49 0.00 0.00 0.00 -
EY 14.87 19.44 20.25 18.20 0.00 0.00 0.00 -
DY 5.19 7.01 5.77 5.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.25 1.50 0.00 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