[MELATI] YoY Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 12.9%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 323,143 226,235 125,791 86,550 141,586 178,116 208,540 7.56%
PBT 26,351 16,755 9,826 8,151 7,694 16,011 25,664 0.44%
Tax -7,026 -4,451 -2,669 -2,051 -2,224 -3,321 -6,778 0.60%
NP 19,325 12,304 7,157 6,100 5,470 12,690 18,886 0.38%
-
NP to SH 19,325 12,304 7,157 6,100 5,470 12,690 18,886 0.38%
-
Tax Rate 26.66% 26.57% 27.16% 25.16% 28.91% 20.74% 26.41% -
Total Cost 303,818 213,931 118,634 80,450 136,116 165,426 189,654 8.16%
-
Net Worth 177,205 161,737 151,052 145,009 139,149 136,780 128,386 5.51%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 3,292 2,995 1,798 1,797 1,799 2,999 6,599 -10.93%
Div Payout % 17.04% 24.34% 25.13% 29.47% 32.89% 23.64% 34.94% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 177,205 161,737 151,052 145,009 139,149 136,780 128,386 5.51%
NOSH 119,733 119,805 119,882 119,842 119,956 119,982 119,987 -0.03%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 5.98% 5.44% 5.69% 7.05% 3.86% 7.12% 9.06% -
ROE 10.91% 7.61% 4.74% 4.21% 3.93% 9.28% 14.71% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 269.89 188.84 104.93 72.22 118.03 148.45 173.80 7.60%
EPS 16.14 10.27 5.97 5.09 4.56 10.57 15.74 0.41%
DPS 2.75 2.50 1.50 1.50 1.50 2.50 5.50 -10.90%
NAPS 1.48 1.35 1.26 1.21 1.16 1.14 1.07 5.55%
Adjusted Per Share Value based on latest NOSH - 120,172
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 269.29 188.53 104.83 72.13 117.99 148.43 173.78 7.56%
EPS 16.10 10.25 5.96 5.08 4.56 10.58 15.74 0.37%
DPS 2.74 2.50 1.50 1.50 1.50 2.50 5.50 -10.95%
NAPS 1.4767 1.3478 1.2588 1.2084 1.1596 1.1398 1.0699 5.51%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.39 1.01 0.62 0.75 0.68 0.75 1.00 -
P/RPS 0.52 0.53 0.59 1.04 0.58 0.51 0.58 -1.80%
P/EPS 8.61 9.83 10.39 14.73 14.91 7.09 6.35 5.20%
EY 11.61 10.17 9.63 6.79 6.71 14.10 15.74 -4.94%
DY 1.98 2.48 2.42 2.00 2.21 3.33 5.50 -15.65%
P/NAPS 0.94 0.75 0.49 0.62 0.59 0.66 0.93 0.17%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/10/14 30/10/13 30/10/12 28/10/11 27/10/10 28/10/09 28/10/08 -
Price 1.32 1.04 0.60 0.80 0.62 0.74 1.06 -
P/RPS 0.49 0.55 0.57 1.11 0.53 0.50 0.61 -3.58%
P/EPS 8.18 10.13 10.05 15.72 13.60 7.00 6.73 3.30%
EY 12.23 9.88 9.95 6.36 7.35 14.29 14.85 -3.18%
DY 2.08 2.40 2.50 1.87 2.42 3.38 5.19 -14.12%
P/NAPS 0.89 0.77 0.48 0.66 0.53 0.65 0.99 -1.75%

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