[MELATI] YoY Cumulative Quarter Result on 31-Aug-2020 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-Aug-2020 [#4]
Profit Trend
QoQ- 180.6%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 98,032 101,388 112,905 254,001 217,893 287,849 168,048 -8.58%
PBT 18,927 26,138 4,627 4,657 6,904 3,202 3,909 30.05%
Tax -2,120 -7,100 -2,331 -2,415 -4,407 -789 -1,483 6.13%
NP 16,807 19,038 2,296 2,242 2,497 2,413 2,426 38.04%
-
NP to SH 16,807 19,038 2,296 2,242 2,497 2,413 2,426 38.04%
-
Tax Rate 11.20% 27.16% 50.38% 51.86% 63.83% 24.64% 37.94% -
Total Cost 81,225 82,350 110,609 251,759 215,396 285,436 165,622 -11.19%
-
Net Worth 245,402 237,600 211,858 211,896 211,303 210,955 210,101 2.62%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 1,157 1,200 1,164 1,183 1,187 1,191 1,193 -0.50%
Div Payout % 6.89% 6.30% 50.70% 52.80% 47.54% 49.39% 49.21% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 245,402 237,600 211,858 211,896 211,303 210,955 210,101 2.62%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 17.14% 18.78% 2.03% 0.88% 1.15% 0.84% 1.44% -
ROE 6.85% 8.01% 1.08% 1.06% 1.18% 1.14% 1.15% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 84.69 84.49 96.99 214.57 183.55 241.52 140.77 -8.11%
EPS 14.51 16.36 1.96 1.89 2.10 2.02 2.03 38.77%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.12 1.98 1.82 1.79 1.78 1.77 1.76 3.14%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 81.69 84.49 94.09 211.67 181.58 239.87 140.04 -8.58%
EPS 14.01 16.36 1.91 1.87 2.08 2.01 2.02 38.07%
DPS 0.96 1.00 0.97 0.99 0.99 0.99 0.99 -0.51%
NAPS 2.045 1.98 1.7655 1.7658 1.7609 1.758 1.7508 2.62%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.52 0.55 0.575 0.385 0.435 0.62 0.83 -
P/RPS 0.61 0.65 0.59 0.18 0.24 0.26 0.59 0.55%
P/EPS 3.58 3.47 29.15 20.33 20.68 30.62 40.84 -33.33%
EY 27.92 28.85 3.43 4.92 4.84 3.27 2.45 49.98%
DY 1.92 1.82 1.74 2.60 2.30 1.61 1.20 8.14%
P/NAPS 0.25 0.28 0.32 0.22 0.24 0.35 0.47 -9.98%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 27/10/23 17/10/22 27/10/21 27/10/20 30/10/19 25/10/18 25/10/17 -
Price 0.535 0.54 0.60 0.40 0.39 0.585 0.815 -
P/RPS 0.63 0.64 0.62 0.19 0.21 0.24 0.58 1.38%
P/EPS 3.68 3.40 30.42 21.12 18.54 28.89 40.10 -32.82%
EY 27.14 29.38 3.29 4.73 5.39 3.46 2.49 48.87%
DY 1.87 1.85 1.67 2.50 2.56 1.71 1.23 7.22%
P/NAPS 0.25 0.27 0.33 0.22 0.22 0.33 0.46 -9.65%

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