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

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -75.1%
YoY- 19.84%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 41,633 59,421 40,450 44,197 21,808 19,706 54,894 -4.49%
PBT 1,096 1,001 954 777 958 1,502 4,480 -20.89%
Tax -580 -418 -383 -173 -454 -435 -1,218 -11.62%
NP 516 583 571 604 504 1,067 3,262 -26.43%
-
NP to SH 516 583 571 604 504 1,067 3,262 -26.43%
-
Tax Rate 52.92% 41.76% 40.15% 22.27% 47.39% 28.96% 27.19% -
Total Cost 41,117 58,838 39,879 43,593 21,304 18,639 51,632 -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 518 - - - - - - -
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 0.24% 0.28% 0.27% 0.29% 0.24% 0.58% 1.81% -
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 35.30 50.06 33.94 37.03 18.17 16.44 45.94 -4.29%
EPS 0.44 0.49 0.48 0.51 0.42 0.89 2.73 -26.20%
DPS 0.44 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 34.69 49.52 33.71 36.83 18.17 16.42 45.75 -4.50%
EPS 0.43 0.49 0.48 0.50 0.42 0.89 2.72 -26.44%
DPS 0.43 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 1.22 0.90 1.74 2.08 4.84 5.60 2.50 -11.26%
P/EPS 98.27 91.63 123.13 152.17 209.52 103.37 42.12 15.15%
EY 1.02 1.09 0.81 0.66 0.48 0.97 2.37 -13.09%
DY 1.02 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 1.33 0.95 1.36 1.84 5.01 4.87 2.37 -9.17%
P/EPS 107.41 96.72 96.00 134.39 216.67 89.89 39.93 17.91%
EY 0.93 1.03 1.04 0.74 0.46 1.11 2.50 -15.18%
DY 0.94 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