[MELATI] QoQ TTM Result on 30-Nov-2014 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -8.91%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 178,813 224,801 286,695 311,552 323,143 333,519 280,525 -25.87%
PBT 10,859 11,431 18,788 23,985 26,351 31,071 23,595 -40.30%
Tax -3,054 -3,513 -5,057 -6,383 -7,027 -7,877 -5,955 -35.85%
NP 7,805 7,918 13,731 17,602 19,324 23,194 17,640 -41.84%
-
NP to SH 7,805 7,918 13,731 17,602 19,324 23,194 17,640 -41.84%
-
Tax Rate 28.12% 30.73% 26.92% 26.61% 26.67% 25.35% 25.24% -
Total Cost 171,008 216,883 272,964 293,950 303,819 310,325 262,885 -24.86%
-
Net Worth 181,845 179,782 181,250 180,425 177,452 174,673 171,147 4.11%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 2,093 3,297 3,297 3,297 3,297 2,996 2,996 -21.21%
Div Payout % 26.82% 41.64% 24.01% 18.73% 17.06% 12.92% 16.99% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 181,845 179,782 181,250 180,425 177,452 174,673 171,147 4.11%
NOSH 119,635 119,855 119,243 119,487 119,900 119,639 119,683 -0.02%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 4.36% 3.52% 4.79% 5.65% 5.98% 6.95% 6.29% -
ROE 4.29% 4.40% 7.58% 9.76% 10.89% 13.28% 10.31% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 149.46 187.56 240.43 260.74 269.51 278.77 234.39 -25.85%
EPS 6.52 6.61 11.52 14.73 16.12 19.39 14.74 -41.85%
DPS 1.75 2.75 2.75 2.75 2.75 2.50 2.50 -21.11%
NAPS 1.52 1.50 1.52 1.51 1.48 1.46 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 119,487
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 149.01 187.33 238.91 259.63 269.29 277.93 233.77 -25.87%
EPS 6.50 6.60 11.44 14.67 16.10 19.33 14.70 -41.87%
DPS 1.74 2.75 2.75 2.75 2.75 2.50 2.50 -21.41%
NAPS 1.5154 1.4982 1.5104 1.5035 1.4788 1.4556 1.4262 4.11%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.98 1.27 1.20 1.15 1.39 1.16 0.99 -
P/RPS 0.66 0.68 0.50 0.44 0.52 0.42 0.42 35.05%
P/EPS 15.02 19.22 10.42 7.81 8.62 5.98 6.72 70.69%
EY 6.66 5.20 9.60 12.81 11.59 16.71 14.89 -41.42%
DY 1.79 2.17 2.29 2.39 1.98 2.16 2.53 -20.54%
P/NAPS 0.64 0.85 0.79 0.76 0.94 0.79 0.69 -4.87%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 27/07/15 30/04/15 29/01/15 30/10/14 21/07/14 29/04/14 -
Price 0.92 1.08 1.12 1.09 1.32 1.43 0.96 -
P/RPS 0.62 0.58 0.47 0.42 0.49 0.51 0.41 31.64%
P/EPS 14.10 16.35 9.73 7.40 8.19 7.38 6.51 67.16%
EY 7.09 6.12 10.28 13.51 12.21 13.56 15.35 -40.16%
DY 1.90 2.55 2.46 2.52 2.08 1.75 2.60 -18.82%
P/NAPS 0.61 0.72 0.74 0.72 0.89 0.98 0.67 -6.04%

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