[MELATI] YoY Annualized Quarter Result on 31-Aug-2017 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 19.16%
YoY- -91.96%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 254,001 217,893 287,849 168,048 103,863 178,813 323,143 -3.92%
PBT 4,657 6,904 3,202 3,909 30,336 10,859 26,351 -25.06%
Tax -2,415 -4,407 -789 -1,483 -166 -3,055 -7,026 -16.29%
NP 2,242 2,497 2,413 2,426 30,170 7,804 19,325 -30.14%
-
NP to SH 2,242 2,497 2,413 2,426 30,170 7,804 19,325 -30.14%
-
Tax Rate 51.86% 63.83% 24.64% 37.94% 0.55% 28.13% 26.66% -
Total Cost 251,759 215,396 285,436 165,622 73,693 171,009 303,818 -3.08%
-
Net Worth 211,896 211,303 210,955 210,101 210,293 181,655 177,205 3.02%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 1,183 1,187 1,191 1,193 2,090 2,091 3,292 -15.66%
Div Payout % 52.80% 47.54% 49.39% 49.21% 6.93% 26.80% 17.04% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 211,896 211,303 210,955 210,101 210,293 181,655 177,205 3.02%
NOSH 120,000 120,000 120,000 120,000 119,485 119,509 119,733 0.03%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 0.88% 1.15% 0.84% 1.44% 29.05% 4.36% 5.98% -
ROE 1.06% 1.18% 1.14% 1.15% 14.35% 4.30% 10.91% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 214.57 183.55 241.52 140.77 86.93 149.62 269.89 -3.74%
EPS 1.89 2.10 2.02 2.03 25.25 6.53 16.14 -30.03%
DPS 1.00 1.00 1.00 1.00 1.75 1.75 2.75 -15.50%
NAPS 1.79 1.78 1.77 1.76 1.76 1.52 1.48 3.21%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 211.67 181.58 239.87 140.04 86.55 149.01 269.29 -3.92%
EPS 1.87 2.08 2.01 2.02 25.14 6.50 16.10 -30.12%
DPS 0.99 0.99 0.99 0.99 1.74 1.74 2.74 -15.59%
NAPS 1.7658 1.7609 1.758 1.7508 1.7524 1.5138 1.4767 3.02%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.385 0.435 0.62 0.83 0.765 0.98 1.39 -
P/RPS 0.18 0.24 0.26 0.59 0.88 0.65 0.52 -16.19%
P/EPS 20.33 20.68 30.62 40.84 3.03 15.01 8.61 15.38%
EY 4.92 4.84 3.27 2.45 33.01 6.66 11.61 -13.32%
DY 2.60 2.30 1.61 1.20 2.29 1.79 1.98 4.64%
P/NAPS 0.22 0.24 0.35 0.47 0.43 0.64 0.94 -21.48%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 27/10/20 30/10/19 25/10/18 25/10/17 26/10/16 28/10/15 30/10/14 -
Price 0.40 0.39 0.585 0.815 0.715 0.92 1.32 -
P/RPS 0.19 0.21 0.24 0.58 0.82 0.61 0.49 -14.59%
P/EPS 21.12 18.54 28.89 40.10 2.83 14.09 8.18 17.11%
EY 4.73 5.39 3.46 2.49 35.31 7.10 12.23 -14.63%
DY 2.50 2.56 1.71 1.23 2.45 1.90 2.08 3.10%
P/NAPS 0.22 0.22 0.33 0.46 0.41 0.61 0.89 -20.76%

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