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

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
TTM Result
Revenue	178,116	191,439	199,018	210,694	208,540	216,807	216,975	-12.29%
YoY %	-6.96%	-3.81%	-5.54%	1.03%	-3.81%	-0.08%	-	-
Horiz. %	82.09%	88.23%	91.72%	97.11%	96.11%	99.92%	100.00%	-
PBT	16,010	21,154	21,601	24,399	25,685	32,967	42,173	-47.47%
YoY %	-24.32%	-2.07%	-11.47%	-5.01%	-22.09%	-21.83%	-	-
Horiz. %	37.96%	50.16%	51.22%	57.85%	60.90%	78.17%	100.00%	-
Tax	-3,320	-5,754	-5,736	-6,449	-6,778	-8,030	-10,562	-53.67%
YoY %	42.30%	-0.31%	11.06%	4.85%	15.59%	23.97%	-	-
Horiz. %	31.43%	54.48%	54.31%	61.06%	64.17%	76.03%	100.00%	-
NP	12,690	15,400	15,865	17,950	18,907	24,937	31,611	-45.49%
YoY %	-17.60%	-2.93%	-11.62%	-5.06%	-24.18%	-21.11%	-	-
Horiz. %	40.14%	48.72%	50.19%	56.78%	59.81%	78.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,690	15,400	15,865	17,950	18,907	24,937	31,611	-45.49%
YoY %	-17.60%	-2.93%	-11.62%	-5.06%	-24.18%	-21.11%	-	-
Horiz. %	40.14%	48.72%	50.19%	56.78%	59.81%	78.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	27.20%	26.55%	26.43%	26.39%	24.36%	25.04%	-
YoY %	-23.75%	2.45%	0.45%	0.15%	8.33%	-2.72%	-	-
Horiz. %	82.83%	108.63%	106.03%	105.55%	105.39%	97.28%	100.00%	-
Total Cost	165,426	176,039	183,153	192,744	189,633	191,870	185,364	-7.28%
YoY %	-6.03%	-3.88%	-4.98%	1.64%	-1.17%	3.51%	-	-
Horiz. %	89.24%	94.97%	98.81%	103.98%	102.30%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,961	131,956	133,633	131,832	128,332	121,062	124,868	-2.63%
YoY %	-9.09%	-1.25%	1.37%	2.73%	6.01%	-3.05%	-	-
Horiz. %	96.07%	105.68%	107.02%	105.58%	102.77%	96.95%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Dividend
Div	2,999	6,596	6,596	6,596	6,596	9,008	9,008	-51.86%
YoY %	-54.53%	0.00%	0.00%	0.00%	-26.78%	0.00%	-	-
Horiz. %	33.29%	73.22%	73.22%	73.22%	73.22%	100.00%	100.00%	-
Div Payout %	23.63%	42.83%	41.58%	36.75%	34.89%	36.13%	28.50%	-
YoY %	-44.83%	3.01%	13.14%	5.33%	-3.43%	26.77%	-	-
Horiz. %	82.91%	150.28%	145.89%	128.95%	122.42%	126.77%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Equity
Net Worth	119,961	131,956	133,633	131,832	128,332	121,062	124,868	-2.63%
YoY %	-9.09%	-1.25%	1.37%	2.73%	6.01%	-3.05%	-	-
Horiz. %	96.07%	105.68%	107.02%	105.58%	102.77%	96.95%	100.00%	-
NOSH	119,961	119,960	120,390	119,847	119,937	119,863	120,066	-0.05%
YoY %	0.00%	-0.36%	0.45%	-0.08%	0.06%	-0.17%	-	-
Horiz. %	99.91%	99.91%	100.27%	99.82%	99.89%	99.83%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Ratio Analysis
NP Margin	7.12%	8.04%	7.97%	8.52%	9.07%	11.50%	14.57%	-
YoY %	-11.44%	0.88%	-6.46%	-6.06%	-21.13%	-21.07%	-	-
Horiz. %	48.87%	55.18%	54.70%	58.48%	62.25%	78.93%	100.00%	-
ROE	10.58%	11.67%	11.87%	13.62%	14.73%	20.60%	25.32%	-
YoY %	-9.34%	-1.68%	-12.85%	-7.54%	-28.50%	-18.64%	-	-
Horiz. %	41.79%	46.09%	46.88%	53.79%	58.18%	81.36%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Per Share
RPS	148.48	159.58	165.31	175.80	173.87	180.88	180.71	-12.24%
YoY %	-6.96%	-3.47%	-5.97%	1.11%	-3.88%	0.09%	-	-
Horiz. %	82.16%	88.31%	91.48%	97.28%	96.21%	100.09%	100.00%	-
EPS	10.58	12.84	13.18	14.98	15.76	20.80	26.33	-45.45%
YoY %	-17.60%	-2.58%	-12.02%	-4.95%	-24.23%	-21.00%	-	-
Horiz. %	40.18%	48.77%	50.06%	56.89%	59.86%	79.00%	100.00%	-
DPS	2.50	5.50	5.50	5.50	5.50	7.50	7.50	-51.82%
YoY %	-54.55%	0.00%	0.00%	0.00%	-26.67%	0.00%	-	-
Horiz. %	33.33%	73.33%	73.33%	73.33%	73.33%	100.00%	100.00%	-
NAPS	1.00	1.10	1.11	1.10	1.07	1.01	1.04	-2.57%
YoY %	-9.09%	-0.90%	0.91%	2.80%	5.94%	-2.88%	-	-
Horiz. %	96.15%	105.77%	106.73%	105.77%	102.88%	97.12%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,847
RPS	148.43	159.53	165.85	175.58	173.78	180.67	180.81	-12.29%
YoY %	-6.96%	-3.81%	-5.54%	1.04%	-3.81%	-0.08%	-	-
Horiz. %	82.09%	88.23%	91.73%	97.11%	96.11%	99.92%	100.00%	-
EPS	10.58	12.83	13.22	14.96	15.76	20.78	26.34	-45.47%
YoY %	-17.54%	-2.95%	-11.63%	-5.08%	-24.16%	-21.11%	-	-
Horiz. %	40.17%	48.71%	50.19%	56.80%	59.83%	78.89%	100.00%	-
DPS	2.50	5.50	5.50	5.50	5.50	7.51	7.51	-51.87%
YoY %	-54.55%	0.00%	0.00%	0.00%	-26.76%	0.00%	-	-
Horiz. %	33.29%	73.24%	73.24%	73.24%	73.24%	100.00%	100.00%	-
NAPS	0.9997	1.0996	1.1136	1.0986	1.0694	1.0089	1.0406	-2.63%
YoY %	-9.09%	-1.26%	1.37%	2.73%	6.00%	-3.05%	-	-
Horiz. %	96.07%	105.67%	107.02%	105.57%	102.77%	96.95%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	24.39%	10.81%	-7.50%	-31.03%	-18.31%	-11.25%	-	-
Horiz. %	63.75%	51.25%	46.25%	50.00%	72.50%	88.75%	100.00%	-
P/EPS	7.09	5.06	4.63	4.67	6.34	6.20	5.47	18.82%
YoY %	40.12%	9.29%	-0.86%	-26.34%	2.26%	13.35%	-	-
Horiz. %	129.62%	92.50%	84.64%	85.37%	115.90%	113.35%	100.00%	-
EY	14.10	19.75	21.60	21.40	15.76	16.13	18.28	-15.85%
YoY %	-28.61%	-8.56%	0.93%	35.79%	-2.29%	-11.76%	-	-
Horiz. %	77.13%	108.04%	118.16%	117.07%	86.21%	88.24%	100.00%	-
DY	3.33	8.46	9.02	7.86	5.50	5.81	5.21	-25.73%
YoY %	-60.64%	-6.21%	14.76%	42.91%	-5.34%	11.52%	-	-
Horiz. %	63.92%	162.38%	173.13%	150.86%	105.57%	111.52%	100.00%	-
P/NAPS	0.75	0.59	0.55	0.64	0.93	1.28	1.38	-33.32%
YoY %	27.12%	7.27%	-14.06%	-31.18%	-27.34%	-7.25%	-	-
Horiz. %	54.35%	42.75%	39.86%	46.38%	67.39%	92.75%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.00%	38.89%	-21.74%	-24.59%	3.39%	-18.06%	-	-
Horiz. %	69.44%	69.44%	50.00%	63.89%	84.72%	81.94%	100.00%	-
P/EPS	7.00	6.23	4.55	5.34	6.72	5.14	4.94	26.07%
YoY %	12.36%	36.92%	-14.79%	-20.54%	30.74%	4.05%	-	-
Horiz. %	141.70%	126.11%	92.11%	108.10%	136.03%	104.05%	100.00%	-
EY	14.30	16.05	21.96	18.72	14.87	19.44	20.25	-20.64%
YoY %	-10.90%	-26.91%	17.31%	25.89%	-23.51%	-4.00%	-	-
Horiz. %	70.62%	79.26%	108.44%	92.44%	73.43%	96.00%	100.00%	-
DY	3.38	6.88	9.17	6.88	5.19	7.01	5.77	-29.92%
YoY %	-50.87%	-24.97%	33.28%	32.56%	-25.96%	21.49%	-	-
Horiz. %	58.58%	119.24%	158.93%	119.24%	89.95%	121.49%	100.00%	-
P/NAPS	0.74	0.73	0.54	0.73	0.99	1.06	1.25	-29.42%
YoY %	1.37%	35.19%	-26.03%	-26.26%	-6.60%	-15.20%	-	-
Horiz. %	59.20%	58.40%	43.20%	58.40%	79.20%	84.80%	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

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

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

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

305,925,800

HSI-HU8

0.075

0.00

266,073,600

INGENIEU

0.065

0.00

226,153,500

HSI-CXV

0.145

0.00

220,099,900

HSI-CXF

0.115

-0.005

152,102,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.725

+0.03

73,709,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.92

+0.32

108,800

CHGP

2.56

+0.27

638,500

PANAMY

20.24

+0.24

6,700

VSTECS

4.23

+0.23

2,153,700

YTLPOWR

4.85

+0.18

16,846,100

HLFG

17.38

+0.18

156,900

DLADY

36.20

+0.18

11,200

MBMR

5.36

+0.16

557,300

AJI

15.36

+0.16

121,800

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

63,700

KLK

20.72

-0.26

744,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

128,500

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

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