[MELATI] YoY Cumulative Quarter Result on 31-May-2017 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 50.74%
YoY- -91.03%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 182,126 143,727 218,563 88,490 50,158 154,325 252,668 -5.30%
PBT 1,522 3,314 2,263 3,630 17,285 8,080 23,001 -36.37%
Tax -723 -2,122 -809 -2,103 -255 -2,572 -6,086 -29.86%
NP 799 1,192 1,454 1,527 17,030 5,508 16,915 -39.84%
-
NP to SH 799 1,192 1,454 1,527 17,030 5,508 16,915 -39.84%
-
Tax Rate 47.50% 64.03% 35.75% 57.93% 1.48% 31.83% 26.46% -
Total Cost 181,327 142,535 217,109 86,963 33,128 148,817 235,753 -4.27%
-
Net Worth 211,074 210,116 209,909 208,934 197,189 179,219 174,776 3.19%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 211,074 210,116 209,909 208,934 197,189 179,219 174,776 3.19%
NOSH 120,000 120,000 120,000 120,000 119,508 119,479 119,709 0.04%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 0.44% 0.83% 0.67% 1.73% 33.95% 3.57% 6.69% -
ROE 0.38% 0.57% 0.69% 0.73% 8.64% 3.07% 9.68% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 153.59 121.07 183.26 74.12 41.97 129.16 211.07 -5.15%
EPS 0.67 1.00 1.22 1.28 14.25 4.61 14.13 -39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.76 1.75 1.65 1.50 1.46 3.35%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 151.77 119.77 182.14 73.74 41.80 128.60 210.56 -5.30%
EPS 0.67 0.99 1.21 1.27 14.19 4.59 14.10 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.759 1.751 1.7492 1.7411 1.6432 1.4935 1.4565 3.19%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.38 0.45 0.61 0.845 0.75 1.27 1.16 -
P/RPS 0.25 0.37 0.33 1.14 1.79 0.98 0.55 -12.30%
P/EPS 56.40 44.82 50.04 66.07 5.26 27.55 8.21 37.83%
EY 1.77 2.23 2.00 1.51 19.00 3.63 12.18 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.35 0.48 0.45 0.85 0.79 -19.79%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 28/07/20 29/07/19 30/07/18 26/07/17 26/07/16 27/07/15 21/07/14 -
Price 0.34 0.455 0.55 0.845 0.735 1.08 1.43 -
P/RPS 0.22 0.38 0.30 1.14 1.75 0.84 0.68 -17.13%
P/EPS 50.46 45.31 45.11 66.07 5.16 23.43 10.12 30.67%
EY 1.98 2.21 2.22 1.51 19.39 4.27 9.88 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.31 0.48 0.45 0.72 0.98 -23.90%

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