[MELATI] QoQ TTM Result on 30-Nov-2008 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -5.06%
YoY- -45.28%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 178,116 191,439 199,018 210,694 208,540 216,807 216,975 -12.29%
PBT 16,010 21,154 21,601 24,399 25,685 32,967 42,173 -47.47%
Tax -3,320 -5,754 -5,736 -6,449 -6,778 -8,030 -10,562 -53.67%
NP 12,690 15,400 15,865 17,950 18,907 24,937 31,611 -45.49%
-
NP to SH 12,690 15,400 15,865 17,950 18,907 24,937 31,611 -45.49%
-
Tax Rate 20.74% 27.20% 26.55% 26.43% 26.39% 24.36% 25.04% -
Total Cost 165,426 176,039 183,153 192,744 189,633 191,870 185,364 -7.28%
-
Net Worth 119,961 131,956 133,633 131,832 128,332 121,062 124,868 -2.63%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 2,999 6,596 6,596 6,596 6,596 9,008 9,008 -51.86%
Div Payout % 23.63% 42.83% 41.58% 36.75% 34.89% 36.13% 28.50% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 119,961 131,956 133,633 131,832 128,332 121,062 124,868 -2.63%
NOSH 119,961 119,960 120,390 119,847 119,937 119,863 120,066 -0.05%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 7.12% 8.04% 7.97% 8.52% 9.07% 11.50% 14.57% -
ROE 10.58% 11.67% 11.87% 13.62% 14.73% 20.60% 25.32% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 148.48 159.58 165.31 175.80 173.87 180.88 180.71 -12.24%
EPS 10.58 12.84 13.18 14.98 15.76 20.80 26.33 -45.45%
DPS 2.50 5.50 5.50 5.50 5.50 7.50 7.50 -51.82%
NAPS 1.00 1.10 1.11 1.10 1.07 1.01 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 119,847
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 148.43 159.53 165.85 175.58 173.78 180.67 180.81 -12.29%
EPS 10.58 12.83 13.22 14.96 15.76 20.78 26.34 -45.47%
DPS 2.50 5.50 5.50 5.50 5.50 7.51 7.51 -51.87%
NAPS 0.9997 1.0996 1.1136 1.0986 1.0694 1.0089 1.0406 -2.63%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.75 0.65 0.61 0.70 1.00 1.29 1.44 -
P/RPS 0.51 0.41 0.37 0.40 0.58 0.71 0.80 -25.86%
P/EPS 7.09 5.06 4.63 4.67 6.34 6.20 5.47 18.82%
EY 14.10 19.75 21.60 21.40 15.76 16.13 18.28 -15.85%
DY 3.33 8.46 9.02 7.86 5.50 5.81 5.21 -25.73%
P/NAPS 0.75 0.59 0.55 0.64 0.93 1.28 1.38 -33.32%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 29/07/09 29/04/09 21/01/09 28/10/08 29/07/08 29/04/08 -
Price 0.74 0.80 0.60 0.80 1.06 1.07 1.30 -
P/RPS 0.50 0.50 0.36 0.46 0.61 0.59 0.72 -21.52%
P/EPS 7.00 6.23 4.55 5.34 6.72 5.14 4.94 26.07%
EY 14.30 16.05 21.96 18.72 14.87 19.44 20.25 -20.64%
DY 3.38 6.88 9.17 6.88 5.19 7.01 5.77 -29.92%
P/NAPS 0.74 0.73 0.54 0.73 0.99 1.06 1.25 -29.42%

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