[MELATI] YoY Annual (Unaudited) Result on 31-Aug-2013 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
YoY- 71.92%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 103,863 178,813 323,143 226,235 125,791 86,550 141,586 -5.02%
PBT 30,336 10,859 26,351 16,755 9,826 8,151 7,694 25.66%
Tax -166 -3,055 -7,026 -4,451 -2,669 -2,051 -2,224 -35.08%
NP 30,170 7,804 19,325 12,304 7,157 6,100 5,470 32.88%
-
NP to SH 30,170 7,804 19,325 12,304 7,157 6,100 5,470 32.88%
-
Tax Rate 0.55% 28.13% 26.66% 26.57% 27.16% 25.16% 28.91% -
Total Cost 73,693 171,009 303,818 213,931 118,634 80,450 136,116 -9.71%
-
Net Worth 210,293 181,655 177,205 161,737 151,052 145,009 139,149 7.11%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 2,090 2,091 3,292 2,995 1,798 1,797 1,799 2.52%
Div Payout % 6.93% 26.80% 17.04% 24.34% 25.13% 29.47% 32.89% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 210,293 181,655 177,205 161,737 151,052 145,009 139,149 7.11%
NOSH 119,485 119,509 119,733 119,805 119,882 119,842 119,956 -0.06%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 29.05% 4.36% 5.98% 5.44% 5.69% 7.05% 3.86% -
ROE 14.35% 4.30% 10.91% 7.61% 4.74% 4.21% 3.93% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 86.93 149.62 269.89 188.84 104.93 72.22 118.03 -4.96%
EPS 25.25 6.53 16.14 10.27 5.97 5.09 4.56 32.97%
DPS 1.75 1.75 2.75 2.50 1.50 1.50 1.50 2.60%
NAPS 1.76 1.52 1.48 1.35 1.26 1.21 1.16 7.18%
Adjusted Per Share Value based on latest NOSH - 119,847
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 86.55 149.01 269.29 188.53 104.83 72.13 117.99 -5.02%
EPS 25.14 6.50 16.10 10.25 5.96 5.08 4.56 32.87%
DPS 1.74 1.74 2.74 2.50 1.50 1.50 1.50 2.50%
NAPS 1.7524 1.5138 1.4767 1.3478 1.2588 1.2084 1.1596 7.11%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.765 0.98 1.39 1.01 0.62 0.75 0.68 -
P/RPS 0.88 0.65 0.52 0.53 0.59 1.04 0.58 7.18%
P/EPS 3.03 15.01 8.61 9.83 10.39 14.73 14.91 -23.30%
EY 33.01 6.66 11.61 10.17 9.63 6.79 6.71 30.38%
DY 2.29 1.79 1.98 2.48 2.42 2.00 2.21 0.59%
P/NAPS 0.43 0.64 0.94 0.75 0.49 0.62 0.59 -5.13%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 28/10/15 30/10/14 30/10/13 30/10/12 28/10/11 27/10/10 -
Price 0.715 0.92 1.32 1.04 0.60 0.80 0.62 -
P/RPS 0.82 0.61 0.49 0.55 0.57 1.11 0.53 7.53%
P/EPS 2.83 14.09 8.18 10.13 10.05 15.72 13.60 -23.00%
EY 35.31 7.10 12.23 9.88 9.95 6.36 7.35 29.86%
DY 2.45 1.90 2.08 2.40 2.50 1.87 2.42 0.20%
P/NAPS 0.41 0.61 0.89 0.77 0.48 0.66 0.53 -4.18%

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