[MELATI] YoY Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 17.67%
YoY- -67.44%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 218,563 88,490 50,158 154,325 252,668 145,383 79,686 18.30%
PBT 2,263 3,630 17,285 8,080 23,001 8,684 3,211 -5.66%
Tax -809 -2,103 -255 -2,572 -6,086 -2,660 -927 -2.24%
NP 1,454 1,527 17,030 5,508 16,915 6,024 2,284 -7.24%
-
NP to SH 1,454 1,527 17,030 5,508 16,915 6,024 2,284 -7.24%
-
Tax Rate 35.75% 57.93% 1.48% 31.83% 26.46% 30.63% 28.87% -
Total Cost 217,109 86,963 33,128 148,817 235,753 139,359 77,402 18.74%
-
Net Worth 209,909 208,934 197,189 179,219 174,776 154,492 145,889 6.24%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 209,909 208,934 197,189 179,219 174,776 154,492 145,889 6.24%
NOSH 120,000 120,000 119,508 119,479 119,709 119,761 119,581 0.05%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 0.67% 1.73% 33.95% 3.57% 6.69% 4.14% 2.87% -
ROE 0.69% 0.73% 8.64% 3.07% 9.68% 3.90% 1.57% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 183.26 74.12 41.97 129.16 211.07 121.39 66.64 18.35%
EPS 1.22 1.28 14.25 4.61 14.13 5.03 1.91 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.65 1.50 1.46 1.29 1.22 6.29%
Adjusted Per Share Value based on latest NOSH - 119,855
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 182.14 73.74 41.80 128.60 210.56 121.15 66.41 18.30%
EPS 1.21 1.27 14.19 4.59 14.10 5.02 1.90 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7492 1.7411 1.6432 1.4935 1.4565 1.2874 1.2157 6.24%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.61 0.845 0.75 1.27 1.16 0.71 0.67 -
P/RPS 0.33 1.14 1.79 0.98 0.55 0.58 1.01 -17.00%
P/EPS 50.04 66.07 5.26 27.55 8.21 14.12 35.08 6.09%
EY 2.00 1.51 19.00 3.63 12.18 7.08 2.85 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.45 0.85 0.79 0.55 0.55 -7.25%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 26/07/17 26/07/16 27/07/15 21/07/14 30/07/13 25/07/12 -
Price 0.55 0.845 0.735 1.08 1.43 0.90 0.62 -
P/RPS 0.30 1.14 1.75 0.84 0.68 0.74 0.93 -17.17%
P/EPS 45.11 66.07 5.16 23.43 10.12 17.89 32.46 5.63%
EY 2.22 1.51 19.39 4.27 9.88 5.59 3.08 -5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.45 0.72 0.98 0.70 0.51 -7.95%

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