[MELATI] YoY Cumulative Quarter Result on 31-Aug-2010 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 43.46%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 226,235 125,791 86,550 141,586 178,116 208,540 173,428 4.52%
PBT 16,755 9,826 8,151 7,694 16,011 25,664 36,604 -12.20%
Tax -4,451 -2,669 -2,051 -2,224 -3,321 -6,778 -9,490 -11.84%
NP 12,304 7,157 6,100 5,470 12,690 18,886 27,114 -12.32%
-
NP to SH 12,304 7,157 6,100 5,470 12,690 18,886 27,114 -12.32%
-
Tax Rate 26.57% 27.16% 25.16% 28.91% 20.74% 26.41% 25.93% -
Total Cost 213,931 118,634 80,450 136,116 165,426 189,654 146,314 6.53%
-
Net Worth 161,737 151,052 145,009 139,149 136,780 128,386 71,391 14.58%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 2,995 1,798 1,797 1,799 2,999 6,599 5,519 -9.67%
Div Payout % 24.34% 25.13% 29.47% 32.89% 23.64% 34.94% 20.36% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 161,737 151,052 145,009 139,149 136,780 128,386 71,391 14.58%
NOSH 119,805 119,882 119,842 119,956 119,982 119,987 73,599 8.45%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 5.44% 5.69% 7.05% 3.86% 7.12% 9.06% 15.63% -
ROE 7.61% 4.74% 4.21% 3.93% 9.28% 14.71% 37.98% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 188.84 104.93 72.22 118.03 148.45 173.80 235.64 -3.61%
EPS 10.27 5.97 5.09 4.56 10.57 15.74 36.84 -19.16%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.50 -16.71%
NAPS 1.35 1.26 1.21 1.16 1.14 1.07 0.97 5.65%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 188.53 104.83 72.13 117.99 148.43 173.78 144.52 4.52%
EPS 10.25 5.96 5.08 4.56 10.58 15.74 22.60 -12.33%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 4.60 -9.65%
NAPS 1.3478 1.2588 1.2084 1.1596 1.1398 1.0699 0.5949 14.58%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.01 0.62 0.75 0.68 0.75 1.00 1.43 -
P/RPS 0.53 0.59 1.04 0.58 0.51 0.58 0.61 -2.31%
P/EPS 9.83 10.39 14.73 14.91 7.09 6.35 3.88 16.74%
EY 10.17 9.63 6.79 6.71 14.10 15.74 25.76 -14.33%
DY 2.48 2.42 2.00 2.21 3.33 5.50 5.24 -11.71%
P/NAPS 0.75 0.49 0.62 0.59 0.66 0.93 1.47 -10.60%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/10/13 30/10/12 28/10/11 27/10/10 28/10/09 28/10/08 24/10/07 -
Price 1.04 0.60 0.80 0.62 0.74 1.06 1.49 -
P/RPS 0.55 0.57 1.11 0.53 0.50 0.61 0.63 -2.23%
P/EPS 10.13 10.05 15.72 13.60 7.00 6.73 4.04 16.54%
EY 9.88 9.95 6.36 7.35 14.29 14.85 24.72 -14.16%
DY 2.40 2.50 1.87 2.42 3.38 5.19 5.03 -11.59%
P/NAPS 0.77 0.48 0.66 0.53 0.65 0.99 1.54 -10.90%

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