[MELATI] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 17.08%
YoY- 52.33%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 226,235 191,489 185,367 153,954 125,792 113,856 84,616 92.29%
PBT 16,755 15,299 15,785 11,408 9,826 4,054 6,861 81.04%
Tax -4,451 -4,403 -4,561 -3,030 -2,670 -1,073 -1,787 83.44%
NP 12,304 10,896 11,224 8,378 7,156 2,981 5,074 80.20%
-
NP to SH 12,304 10,896 11,224 8,378 7,156 2,981 5,074 80.20%
-
Tax Rate 26.57% 28.78% 28.89% 26.56% 27.17% 26.47% 26.05% -
Total Cost 213,931 180,593 174,143 145,576 118,636 110,875 79,542 93.04%
-
Net Worth 161,793 153,949 155,669 152,492 150,828 146,193 147,389 6.39%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 2,996 1,795 1,795 1,795 1,795 1,802 1,802 40.21%
Div Payout % 24.35% 16.48% 16.00% 21.43% 25.09% 60.47% 35.53% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 161,793 153,949 155,669 152,492 150,828 146,193 147,389 6.39%
NOSH 119,847 119,340 119,745 120,072 119,705 119,830 120,810 -0.53%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 5.44% 5.69% 6.06% 5.44% 5.69% 2.62% 6.00% -
ROE 7.60% 7.08% 7.21% 5.49% 4.74% 2.04% 3.44% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 188.77 160.46 154.80 128.22 105.08 95.01 70.04 93.31%
EPS 10.27 9.13 9.37 6.98 5.98 2.49 4.20 81.20%
DPS 2.50 1.50 1.50 1.50 1.50 1.50 1.50 40.44%
NAPS 1.35 1.29 1.30 1.27 1.26 1.22 1.22 6.96%
Adjusted Per Share Value based on latest NOSH - 120,072
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 188.53 159.57 154.47 128.30 104.83 94.88 70.51 92.29%
EPS 10.25 9.08 9.35 6.98 5.96 2.48 4.23 80.11%
DPS 2.50 1.50 1.50 1.50 1.50 1.50 1.50 40.44%
NAPS 1.3483 1.2829 1.2972 1.2708 1.2569 1.2183 1.2282 6.39%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.01 0.71 0.59 0.60 0.62 0.67 0.75 -
P/RPS 0.54 0.44 0.38 0.47 0.59 0.71 1.07 -36.53%
P/EPS 9.84 7.78 6.29 8.60 10.37 26.93 17.86 -32.72%
EY 10.16 12.86 15.89 11.63 9.64 3.71 5.60 48.59%
DY 2.48 2.11 2.54 2.50 2.42 2.24 2.00 15.37%
P/NAPS 0.75 0.55 0.45 0.47 0.49 0.55 0.61 14.72%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 25/07/12 24/04/12 -
Price 1.04 0.90 0.59 0.59 0.60 0.62 0.70 -
P/RPS 0.55 0.56 0.38 0.46 0.57 0.65 1.00 -32.79%
P/EPS 10.13 9.86 6.29 8.46 10.04 24.92 16.67 -28.19%
EY 9.87 10.14 15.89 11.83 9.96 4.01 6.00 39.22%
DY 2.40 1.67 2.54 2.54 2.50 2.42 2.14 7.92%
P/NAPS 0.77 0.70 0.45 0.46 0.48 0.51 0.57 22.13%

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