[MELATI] QoQ TTM Result on 30-Nov-2019 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- 0.48%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 254,002 256,293 276,646 236,864 217,893 213,013 300,927 -10.64%
PBT 4,657 5,111 7,445 6,950 6,903 4,253 3,669 17.14%
Tax -2,414 -3,007 -3,805 -4,442 -4,407 -2,103 -1,393 44.03%
NP 2,243 2,104 3,640 2,508 2,496 2,150 2,276 -0.96%
-
NP to SH 2,243 2,104 3,640 2,508 2,496 2,150 2,276 -0.96%
-
Tax Rate 51.84% 58.83% 51.11% 63.91% 63.84% 49.45% 37.97% -
Total Cost 251,759 254,189 273,006 234,356 215,397 210,863 298,651 -10.71%
-
Net Worth 211,896 211,074 213,677 211,303 211,303 210,116 211,597 0.09%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 1,183 1,187 1,187 1,187 1,187 1,191 1,191 -0.44%
Div Payout % 52.78% 56.42% 32.61% 47.33% 47.56% 55.43% 52.37% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 211,896 211,074 213,677 211,303 211,303 210,116 211,597 0.09%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 0.88% 0.82% 1.32% 1.06% 1.15% 1.01% 0.76% -
ROE 1.06% 1.00% 1.70% 1.19% 1.18% 1.02% 1.08% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 214.57 216.13 233.04 199.53 183.55 179.44 253.15 -10.39%
EPS 1.89 1.77 3.07 2.11 2.10 1.81 1.91 -0.69%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.79 1.78 1.80 1.78 1.78 1.77 1.78 0.37%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 211.67 213.58 230.54 197.39 181.58 177.51 250.77 -10.63%
EPS 1.87 1.75 3.03 2.09 2.08 1.79 1.90 -1.05%
DPS 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.00%
NAPS 1.7658 1.759 1.7807 1.7609 1.7609 1.751 1.7633 0.09%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.385 0.38 0.47 0.45 0.435 0.45 0.50 -
P/RPS 0.18 0.18 0.20 0.23 0.24 0.25 0.20 -6.75%
P/EPS 20.32 21.42 15.33 21.30 20.69 24.85 26.11 -15.32%
EY 4.92 4.67 6.52 4.69 4.83 4.02 3.83 18.08%
DY 2.60 2.63 2.13 2.22 2.30 2.22 2.00 19.01%
P/NAPS 0.22 0.21 0.26 0.25 0.24 0.25 0.28 -14.78%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 27/10/20 28/07/20 11/06/20 21/01/20 30/10/19 29/07/19 25/04/19 -
Price 0.40 0.34 0.40 0.475 0.39 0.455 0.465 -
P/RPS 0.19 0.16 0.17 0.24 0.21 0.25 0.18 3.65%
P/EPS 21.11 19.16 13.05 22.48 18.55 25.12 24.29 -8.89%
EY 4.74 5.22 7.67 4.45 5.39 3.98 4.12 9.74%
DY 2.50 2.94 2.50 2.11 2.56 2.20 2.15 10.52%
P/NAPS 0.22 0.19 0.22 0.27 0.22 0.26 0.26 -10.49%

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