[MELATI] YoY Annualized Quarter 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- -6.61%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 54,144 85,164 166,532 237,684 161,800 176,788 87,232 -7.63%
PBT 15,688 11,480 4,384 4,004 3,816 3,108 3,832 26.46%
Tax -6,016 -2,200 -2,320 -1,672 -1,532 -692 -1,816 22.08%
NP 9,672 9,280 2,064 2,332 2,284 2,416 2,016 29.85%
-
NP to SH 9,672 9,280 2,064 2,332 2,284 2,416 2,016 29.85%
-
Tax Rate 38.35% 19.16% 52.92% 41.76% 40.15% 22.27% 47.39% -
Total Cost 44,472 75,884 164,468 235,352 159,516 174,372 85,216 -10.26%
-
Net Worth 231,914 214,187 213,447 211,303 210,929 210,084 211,200 1.57%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - 2,075 - - - - -
Div Payout % - - 100.56% - - - - -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 231,914 214,187 213,447 211,303 210,929 210,084 211,200 1.57%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 17.86% 10.90% 1.24% 0.98% 1.41% 1.37% 2.31% -
ROE 4.17% 4.33% 0.97% 1.10% 1.08% 1.15% 0.95% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 46.69 73.16 141.22 200.22 135.77 148.11 72.69 -7.10%
EPS 8.36 7.96 1.76 1.96 1.92 2.04 1.68 30.64%
DPS 0.00 0.00 1.76 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.84 1.81 1.78 1.77 1.76 1.76 2.15%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 45.12 70.97 138.78 198.07 134.83 147.32 72.69 -7.63%
EPS 8.06 7.73 1.72 1.94 1.90 2.01 1.68 29.85%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 0.00 -
NAPS 1.9326 1.7849 1.7787 1.7609 1.7577 1.7507 1.76 1.57%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.60 0.535 0.43 0.45 0.59 0.77 0.88 -
P/RPS 1.28 0.73 0.30 0.22 0.43 0.52 1.21 0.94%
P/EPS 7.19 6.71 24.57 22.91 30.78 38.04 52.38 -28.16%
EY 13.90 14.90 4.07 4.37 3.25 2.63 1.91 39.18%
DY 0.00 0.00 4.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.24 0.25 0.33 0.44 0.50 -8.15%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 19/01/23 25/01/22 26/01/21 21/01/20 25/01/19 27/03/18 19/01/17 -
Price 0.56 0.60 0.47 0.475 0.46 0.68 0.91 -
P/RPS 1.20 0.82 0.33 0.24 0.34 0.46 1.25 -0.67%
P/EPS 6.71 7.53 26.85 24.18 24.00 33.60 54.17 -29.38%
EY 14.89 13.29 3.72 4.14 4.17 2.98 1.85 41.54%
DY 0.00 0.00 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.26 0.27 0.26 0.39 0.52 -9.79%

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