[MELATI] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -5.26%
YoY- -50.81%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 193,844 106,248 69,841 116,228 160,318 183,120 124,741 7.61%
PBT 11,578 4,281 9,744 7,101 14,037 20,078 28,128 -13.74%
Tax -3,546 -1,236 -2,540 -2,017 -3,701 -5,066 -7,013 -10.73%
NP 8,032 3,045 7,204 5,084 10,336 15,012 21,114 -14.86%
-
NP to SH 8,032 3,045 7,204 5,084 10,336 15,012 21,114 -14.86%
-
Tax Rate 30.63% 28.87% 26.07% 28.40% 26.37% 25.23% 24.93% -
Total Cost 185,812 103,202 62,637 111,144 149,982 168,108 103,626 10.21%
-
Net Worth 154,492 145,888 143,760 137,891 131,999 121,232 50,990 20.27%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 154,492 145,888 143,760 137,891 131,999 121,232 50,990 20.27%
NOSH 119,761 119,581 119,800 119,905 119,999 120,031 57,943 12.85%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 4.14% 2.87% 10.31% 4.37% 6.45% 8.20% 16.93% -
ROE 5.20% 2.09% 5.01% 3.69% 7.83% 12.38% 41.41% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 161.86 88.85 58.30 96.93 133.60 152.56 215.28 -4.63%
EPS 6.71 2.55 6.01 4.24 8.61 12.51 36.44 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.20 1.15 1.10 1.01 0.88 6.57%
Adjusted Per Share Value based on latest NOSH - 120,319
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 161.54 88.54 58.20 96.86 133.60 152.60 103.95 7.61%
EPS 6.69 2.54 6.00 4.24 8.61 12.51 17.60 -14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2874 1.2157 1.198 1.1491 1.10 1.0103 0.4249 20.27%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.71 0.67 0.98 0.70 0.65 1.29 1.48 -
P/RPS 0.44 0.75 1.68 0.72 0.49 0.85 0.69 -7.21%
P/EPS 10.59 26.31 16.30 16.51 7.55 10.31 4.06 17.30%
EY 9.45 3.80 6.14 6.06 13.25 9.70 24.62 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.82 0.61 0.59 1.28 1.68 -16.96%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 26/07/07 -
Price 0.90 0.62 0.89 0.68 0.80 1.07 1.55 -
P/RPS 0.56 0.70 1.53 0.70 0.60 0.70 0.72 -4.09%
P/EPS 13.42 24.35 14.80 16.04 9.29 8.56 4.25 21.10%
EY 7.45 4.11 6.76 6.24 10.77 11.69 23.51 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.74 0.59 0.73 1.06 1.76 -14.23%

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