[MELATI] YoY Annualized Quarter Result on 31-May-2023 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 72.53%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 39,358 67,728 125,949 117,564 242,834 191,636 291,417 -28.34%
PBT 2,089 23,792 33,372 3,394 2,029 4,418 3,017 -5.93%
Tax -1,450 -3,168 -8,994 -1,185 -964 -2,829 -1,078 5.06%
NP 638 20,624 24,377 2,209 1,065 1,589 1,938 -16.89%
-
NP to SH 638 20,624 24,377 2,209 1,065 1,589 1,938 -16.89%
-
Tax Rate 69.41% 13.32% 26.95% 34.91% 47.51% 64.03% 35.73% -
Total Cost 38,720 47,104 101,572 115,354 241,769 190,046 289,478 -28.46%
-
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 1.62% 30.45% 19.35% 1.88% 0.44% 0.83% 0.67% -
ROE 0.26% 8.44% 10.63% 1.04% 0.50% 0.76% 0.92% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 34.00 58.51 108.22 100.99 204.78 161.43 244.34 -27.99%
EPS 0.55 17.80 20.95 1.89 0.89 1.33 1.63 -16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.11 1.97 1.82 1.78 1.77 1.76 3.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 32.80 56.44 104.96 97.97 202.36 159.70 242.85 -28.34%
EPS 0.53 17.19 20.31 1.84 0.89 1.32 1.62 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0354 2.0355 1.9107 1.7656 1.759 1.751 1.7492 2.55%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.535 0.585 0.575 0.595 0.38 0.45 0.61 -
P/RPS 1.57 1.00 0.53 0.59 0.19 0.28 0.25 35.79%
P/EPS 96.97 3.28 2.75 31.35 42.30 33.61 37.53 17.12%
EY 1.03 30.45 36.43 3.19 2.36 2.98 2.66 -14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.33 0.21 0.25 0.35 -5.44%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 30/07/24 28/07/23 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 -
Price 0.61 0.54 0.57 0.59 0.34 0.455 0.55 -
P/RPS 1.79 0.92 0.53 0.58 0.17 0.28 0.23 40.72%
P/EPS 110.56 3.03 2.72 31.09 37.85 33.98 33.84 21.79%
EY 0.90 32.99 36.75 3.22 2.64 2.94 2.96 -17.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.32 0.19 0.26 0.31 -1.10%

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