[MELATI] YoY Annualized Quarter Result on 30-Nov-2017 [#1]

Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -0.41%
YoY- 19.84%
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 166,532 237,684 161,800 176,788 87,232 78,824 219,576 -4.49%
PBT 4,384 4,004 3,816 3,108 3,832 6,008 17,920 -20.89%
Tax -2,320 -1,672 -1,532 -692 -1,816 -1,740 -4,872 -11.62%
NP 2,064 2,332 2,284 2,416 2,016 4,268 13,048 -26.43%
-
NP to SH 2,064 2,332 2,284 2,416 2,016 4,268 13,048 -26.43%
-
Tax Rate 52.92% 41.76% 40.15% 22.27% 47.39% 28.96% 27.19% -
Total Cost 164,468 235,352 159,516 174,372 85,216 74,556 206,528 -3.72%
-
Net Worth 213,447 211,303 210,929 210,084 211,200 183,428 180,425 2.83%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 2,075 - - - - - - -
Div Payout % 100.56% - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 213,447 211,303 210,929 210,084 211,200 183,428 180,425 2.83%
NOSH 120,000 120,000 120,000 120,000 120,000 119,887 119,487 0.07%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 1.24% 0.98% 1.41% 1.37% 2.31% 5.41% 5.94% -
ROE 0.97% 1.10% 1.08% 1.15% 0.95% 2.33% 7.23% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 141.22 200.22 135.77 148.11 72.69 65.75 183.77 -4.29%
EPS 1.76 1.96 1.92 2.04 1.68 3.56 10.92 -26.20%
DPS 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 1.77 1.76 1.76 1.53 1.51 3.06%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 138.78 198.07 134.83 147.32 72.69 65.69 182.98 -4.49%
EPS 1.72 1.94 1.90 2.01 1.68 3.56 10.87 -26.43%
DPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7787 1.7609 1.7577 1.7507 1.76 1.5286 1.5035 2.83%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.43 0.45 0.59 0.77 0.88 0.92 1.15 -
P/RPS 0.30 0.22 0.43 0.52 1.21 1.40 0.63 -11.62%
P/EPS 24.57 22.91 30.78 38.04 52.38 25.84 10.53 15.15%
EY 4.07 4.37 3.25 2.63 1.91 3.87 9.50 -13.16%
DY 4.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.33 0.44 0.50 0.60 0.76 -17.46%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 21/01/20 25/01/19 27/03/18 19/01/17 28/01/16 29/01/15 -
Price 0.47 0.475 0.46 0.68 0.91 0.80 1.09 -
P/RPS 0.33 0.24 0.34 0.46 1.25 1.22 0.59 -9.22%
P/EPS 26.85 24.18 24.00 33.60 54.17 22.47 9.98 17.91%
EY 3.72 4.14 4.17 2.98 1.85 4.45 10.02 -15.20%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.26 0.39 0.52 0.52 0.72 -15.60%

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