[MELATI] QoQ TTM Result on 31-May-2008 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -21.11%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 199,018 210,694 208,540 216,807 216,975 201,670 162,133 14.65%
PBT 21,601 24,399 25,685 32,967 42,173 43,374 37,906 -31.28%
Tax -5,736 -6,449 -6,778 -8,030 -10,562 -10,569 -9,210 -27.09%
NP 15,865 17,950 18,907 24,937 31,611 32,805 28,696 -32.66%
-
NP to SH 15,865 17,950 18,907 24,937 31,611 32,805 28,696 -32.66%
-
Tax Rate 26.55% 26.43% 26.39% 24.36% 25.04% 24.37% 24.30% -
Total Cost 183,153 192,744 189,633 191,870 185,364 168,865 133,437 23.53%
-
Net Worth 133,633 131,832 128,332 121,062 124,868 120,146 116,513 9.57%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 6,596 6,596 6,596 9,008 9,008 9,008 9,008 -18.77%
Div Payout % 41.58% 36.75% 34.89% 36.13% 28.50% 27.46% 31.39% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 133,633 131,832 128,332 121,062 124,868 120,146 116,513 9.57%
NOSH 120,390 119,847 119,937 119,863 120,066 120,146 120,117 0.15%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 7.97% 8.52% 9.07% 11.50% 14.57% 16.27% 17.70% -
ROE 11.87% 13.62% 14.73% 20.60% 25.32% 27.30% 24.63% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 165.31 175.80 173.87 180.88 180.71 167.85 134.98 14.48%
EPS 13.18 14.98 15.76 20.80 26.33 27.30 23.89 -32.75%
DPS 5.50 5.50 5.50 7.50 7.50 7.50 7.50 -18.69%
NAPS 1.11 1.10 1.07 1.01 1.04 1.00 0.97 9.41%
Adjusted Per Share Value based on latest NOSH - 119,863
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 165.85 175.58 173.78 180.67 180.81 168.06 135.11 14.65%
EPS 13.22 14.96 15.76 20.78 26.34 27.34 23.91 -32.65%
DPS 5.50 5.50 5.50 7.51 7.51 7.51 7.51 -18.76%
NAPS 1.1136 1.0986 1.0694 1.0089 1.0406 1.0012 0.9709 9.58%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.61 0.70 1.00 1.29 1.44 1.48 1.43 -
P/RPS 0.37 0.40 0.58 0.71 0.80 0.88 1.06 -50.45%
P/EPS 4.63 4.67 6.34 6.20 5.47 5.42 5.99 -15.78%
EY 21.60 21.40 15.76 16.13 18.28 18.45 16.71 18.68%
DY 9.02 7.86 5.50 5.81 5.21 5.07 5.24 43.67%
P/NAPS 0.55 0.64 0.93 1.28 1.38 1.48 1.47 -48.10%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 21/01/09 28/10/08 29/07/08 29/04/08 29/01/08 - -
Price 0.60 0.80 1.06 1.07 1.30 1.50 0.00 -
P/RPS 0.36 0.46 0.61 0.59 0.72 0.89 0.00 -
P/EPS 4.55 5.34 6.72 5.14 4.94 5.49 0.00 -
EY 21.96 18.72 14.87 19.44 20.25 18.20 0.00 -
DY 9.17 6.88 5.19 7.01 5.77 5.00 0.00 -
P/NAPS 0.54 0.73 0.99 1.06 1.25 1.50 0.00 -

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
Post a Comment