[MELATI] QoQ TTM Result on 30-Nov-2017 [#1]

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
TTM Result
Revenue	287,849	298,121	202,811	190,436	168,047	142,194	123,216	75.78%
YoY %	-3.45%	46.99%	6.50%	13.32%	18.18%	15.40%	-	-
Horiz. %	233.61%	241.95%	164.60%	154.55%	136.38%	115.40%	100.00%	-
PBT	3,202	2,542	3,481	3,728	3,909	16,681	22,935	-72.99%
YoY %	25.96%	-26.98%	-6.63%	-4.63%	-76.57%	-27.27%	-	-
Horiz. %	13.96%	11.08%	15.18%	16.25%	17.04%	72.73%	100.00%	-
Tax	-789	-189	-1,048	-1,202	-1,483	-2,014	-1,135	-21.47%
YoY %	-317.46%	81.97%	12.81%	18.95%	26.37%	-77.44%	-	-
Horiz. %	69.52%	16.65%	92.33%	105.90%	130.66%	177.44%	100.00%	-
NP	2,413	2,353	2,433	2,526	2,426	14,667	21,800	-76.85%
YoY %	2.55%	-3.29%	-3.68%	4.12%	-83.46%	-32.72%	-	-
Horiz. %	11.07%	10.79%	11.16%	11.59%	11.13%	67.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,413	2,353	2,433	2,526	2,426	14,667	21,800	-76.85%
YoY %	2.55%	-3.29%	-3.68%	4.12%	-83.46%	-32.72%	-	-
Horiz. %	11.07%	10.79%	11.16%	11.59%	11.13%	67.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	7.44%	30.11%	32.24%	37.94%	12.07%	4.95%	-
YoY %	231.18%	-75.29%	-6.61%	-15.02%	214.33%	143.84%	-	-
Horiz. %	497.78%	150.30%	608.28%	651.31%	766.46%	243.84%	100.00%	-
Total Cost	285,436	295,768	200,378	187,910	165,621	127,527	101,416	98.96%
YoY %	-3.49%	47.61%	6.64%	13.46%	29.87%	25.75%	-	-
Horiz. %	281.45%	291.64%	197.58%	185.29%	163.31%	125.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,955	209,909	211,242	210,084	210,101	208,934	210,138	0.25%
YoY %	0.50%	-0.63%	0.55%	-0.01%	0.56%	-0.57%	-	-
Horiz. %	100.39%	99.89%	100.53%	99.97%	99.98%	99.43%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Dividend
Div	1,191	1,193	1,193	1,193	1,193	2,090	2,090	-31.19%
YoY %	-0.17%	0.00%	0.00%	0.00%	-42.92%	0.00%	-	-
Horiz. %	56.99%	57.08%	57.08%	57.08%	57.08%	100.00%	100.00%	-
Div Payout %	49.39%	50.73%	49.07%	47.26%	49.21%	14.25%	9.59%	-
YoY %	-2.64%	3.38%	3.83%	-3.96%	245.33%	48.59%	-	-
Horiz. %	515.02%	528.99%	511.68%	492.81%	513.14%	148.59%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Equity
Net Worth	210,955	209,909	211,242	210,084	210,101	208,934	210,138	0.25%
YoY %	0.50%	-0.63%	0.55%	-0.01%	0.56%	-0.57%	-	-
Horiz. %	100.39%	99.89%	100.53%	99.97%	99.98%	99.43%	100.00%	-
NOSH	120,000	120,000	120,000	120,000	120,000	120,000	120,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Ratio Analysis
NP Margin	0.84%	0.79%	1.20%	1.33%	1.44%	10.31%	17.69%	-
YoY %	6.33%	-34.17%	-9.77%	-7.64%	-86.03%	-41.72%	-	-
Horiz. %	4.75%	4.47%	6.78%	7.52%	8.14%	58.28%	100.00%	-
ROE	1.14%	1.12%	1.15%	1.20%	1.15%	7.02%	10.37%	-
YoY %	1.79%	-2.61%	-4.17%	4.35%	-83.62%	-32.30%	-	-
Horiz. %	10.99%	10.80%	11.09%	11.57%	11.09%	67.70%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Per Share
RPS	241.52	249.96	169.94	159.54	140.77	119.10	103.20	75.99%
YoY %	-3.38%	47.09%	6.52%	13.33%	18.19%	15.41%	-	-
Horiz. %	234.03%	242.21%	164.67%	154.59%	136.41%	115.41%	100.00%	-
EPS	2.02	1.97	2.04	2.12	2.03	12.28	18.26	-76.86%
YoY %	2.54%	-3.43%	-3.77%	4.43%	-83.47%	-32.75%	-	-
Horiz. %	11.06%	10.79%	11.17%	11.61%	11.12%	67.25%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.75	1.75	-31.06%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.86%	0.00%	-	-
Horiz. %	57.14%	57.14%	57.14%	57.14%	57.14%	100.00%	100.00%	-
NAPS	1.77	1.76	1.77	1.76	1.76	1.75	1.76	0.37%
YoY %	0.57%	-0.56%	0.57%	0.00%	0.57%	-0.57%	-	-
Horiz. %	100.57%	100.00%	100.57%	100.00%	100.00%	99.43%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Adjusted Per Share Value based on latest NOSH - 120,000
RPS	239.87	248.43	169.01	158.70	140.04	118.50	102.68	75.78%
YoY %	-3.45%	46.99%	6.50%	13.32%	18.18%	15.41%	-	-
Horiz. %	233.61%	241.95%	164.60%	154.56%	136.38%	115.41%	100.00%	-
EPS	2.01	1.96	2.03	2.11	2.02	12.22	18.17	-76.86%
YoY %	2.55%	-3.45%	-3.79%	4.46%	-83.47%	-32.75%	-	-
Horiz. %	11.06%	10.79%	11.17%	11.61%	11.12%	67.25%	100.00%	-
DPS	0.99	0.99	0.99	0.99	0.99	1.74	1.74	-31.26%
YoY %	0.00%	0.00%	0.00%	0.00%	-43.10%	0.00%	-	-
Horiz. %	56.90%	56.90%	56.90%	56.90%	56.90%	100.00%	100.00%	-
NAPS	1.758	1.7492	1.7604	1.7507	1.7508	1.7411	1.7512	0.25%
YoY %	0.50%	-0.64%	0.55%	-0.01%	0.56%	-0.58%	-	-
Horiz. %	100.39%	99.89%	100.53%	99.97%	99.98%	99.42%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	-
Price	0.62	0.61	0.68	0.77	0.83	0.845	0.84	-
P/RPS	0.26	0.24	0.40	0.48	0.59	0.71	0.81	-53.02%
YoY %	8.33%	-40.00%	-16.67%	-18.64%	-16.90%	-12.35%	-	-
Horiz. %	32.10%	29.63%	49.38%	59.26%	72.84%	87.65%	100.00%	-
P/EPS	30.62	30.92	33.36	36.39	40.84	6.88	4.60	252.64%
YoY %	-0.97%	-7.31%	-8.33%	-10.90%	493.60%	49.57%	-	-
Horiz. %	665.65%	672.17%	725.22%	791.09%	887.83%	149.57%	100.00%	-
EY	3.27	3.23	3.00	2.75	2.45	14.54	21.74	-71.61%
YoY %	1.24%	7.67%	9.09%	12.24%	-83.15%	-33.12%	-	-
Horiz. %	15.04%	14.86%	13.80%	12.65%	11.27%	66.88%	100.00%	-
DY	1.61	1.64	1.47	1.30	1.20	2.07	2.08	-15.65%
YoY %	-1.83%	11.56%	13.08%	8.33%	-42.03%	-0.48%	-	-
Horiz. %	77.40%	78.85%	70.67%	62.50%	57.69%	99.52%	100.00%	-
P/NAPS	0.35	0.35	0.38	0.44	0.47	0.48	0.48	-18.94%
YoY %	0.00%	-7.89%	-13.64%	-6.38%	-2.08%	0.00%	-	-
Horiz. %	72.92%	72.92%	79.17%	91.67%	97.92%	100.00%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Announcement Date
Date	25/10/18	30/07/18	23/04/18	27/03/18	25/10/17	26/07/17	27/04/17	-
Price	0.585	0.55	0.69	0.68	0.815	0.845	0.89	-
P/RPS	0.24	0.22	0.41	0.43	0.58	0.71	0.86	-57.19%
YoY %	9.09%	-46.34%	-4.65%	-25.86%	-18.31%	-17.44%	-	-
Horiz. %	27.91%	25.58%	47.67%	50.00%	67.44%	82.56%	100.00%	-
P/EPS	28.89	27.88	33.85	32.13	40.10	6.88	4.87	226.64%
YoY %	3.62%	-17.64%	5.35%	-19.88%	482.85%	41.27%	-	-
Horiz. %	593.22%	572.48%	695.07%	659.75%	823.41%	141.27%	100.00%	-
EY	3.46	3.59	2.95	3.11	2.49	14.54	20.52	-69.37%
YoY %	-3.62%	21.69%	-5.14%	24.90%	-82.87%	-29.14%	-	-
Horiz. %	16.86%	17.50%	14.38%	15.16%	12.13%	70.86%	100.00%	-
DY	1.71	1.82	1.45	1.47	1.23	2.07	1.97	-8.98%
YoY %	-6.04%	25.52%	-1.36%	19.51%	-40.58%	5.08%	-	-
Horiz. %	86.80%	92.39%	73.60%	74.62%	62.44%	105.08%	100.00%	-
P/NAPS	0.33	0.31	0.39	0.39	0.46	0.48	0.51	-25.13%
YoY %	6.45%	-20.51%	0.00%	-15.22%	-4.17%	-5.88%	-	-
Horiz. %	64.71%	60.78%	76.47%	76.47%	90.20%	94.12%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

228

YTL

YTL CORPORATION BHD

187

PBBANK

PUBLIC BANK BHD

172

DNEX

DAGANG NEXCHANGE BERHAD

163

TENAGA

TENAGA NASIONAL BHD

156

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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