[MELATI] YoY Cumulative Quarter Result on 31-May-2019 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-May-2019 [#3]
Profit Trend
QoQ- 34.84%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 94,462 88,173 182,126 143,727 218,563 88,490 50,158 11.12%
PBT 25,029 2,546 1,522 3,314 2,263 3,630 17,285 6.36%
Tax -6,746 -889 -723 -2,122 -809 -2,103 -255 72.57%
NP 18,283 1,657 799 1,192 1,454 1,527 17,030 1.18%
-
NP to SH 18,283 1,657 799 1,192 1,454 1,527 17,030 1.18%
-
Tax Rate 26.95% 34.92% 47.50% 64.03% 35.75% 57.93% 1.48% -
Total Cost 76,179 86,516 181,327 142,535 217,109 86,963 33,128 14.88%
-
Net Worth 229,284 211,868 211,074 210,116 209,909 208,934 197,189 2.54%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 229,284 211,868 211,074 210,116 209,909 208,934 197,189 2.54%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 119,508 0.06%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 19.35% 1.88% 0.44% 0.83% 0.67% 1.73% 33.95% -
ROE 7.97% 0.78% 0.38% 0.57% 0.69% 0.73% 8.64% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 81.16 75.74 153.59 121.07 183.26 74.12 41.97 11.61%
EPS 15.71 1.42 0.67 1.00 1.22 1.28 14.25 1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.82 1.78 1.77 1.76 1.75 1.65 2.99%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 78.72 73.48 151.77 119.77 182.14 73.74 41.80 11.12%
EPS 15.24 1.38 0.67 0.99 1.21 1.27 14.19 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9107 1.7656 1.759 1.751 1.7492 1.7411 1.6432 2.54%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.575 0.595 0.38 0.45 0.61 0.845 0.75 -
P/RPS 0.71 0.79 0.25 0.37 0.33 1.14 1.79 -14.27%
P/EPS 3.66 41.80 56.40 44.82 50.04 66.07 5.26 -5.86%
EY 27.32 2.39 1.77 2.23 2.00 1.51 19.00 6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.21 0.25 0.35 0.48 0.45 -7.05%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 26/07/17 26/07/16 -
Price 0.57 0.59 0.34 0.455 0.55 0.845 0.735 -
P/RPS 0.70 0.78 0.22 0.38 0.30 1.14 1.75 -14.15%
P/EPS 3.63 41.45 50.46 45.31 45.11 66.07 5.16 -5.69%
EY 27.56 2.41 1.98 2.21 2.22 1.51 19.39 6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.19 0.26 0.31 0.48 0.45 -7.05%

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