[MELATI] YoY Cumulative Quarter Result on 31-May-2022 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 359.72%
YoY- 1003.38%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 29,519 50,796 94,462 88,173 182,126 143,727 218,563 -28.34%
PBT 1,567 17,844 25,029 2,546 1,522 3,314 2,263 -5.93%
Tax -1,088 -2,376 -6,746 -889 -723 -2,122 -809 5.05%
NP 479 15,468 18,283 1,657 799 1,192 1,454 -16.88%
-
NP to SH 479 15,468 18,283 1,657 799 1,192 1,454 -16.88%
-
Tax Rate 69.43% 13.32% 26.95% 34.92% 47.50% 64.03% 35.75% -
Total Cost 29,040 35,328 76,179 86,516 181,327 142,535 217,109 -28.46%
-
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 244,245 244,255 229,284 211,868 211,074 210,116 209,909 2.55%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 1.62% 30.45% 19.35% 1.88% 0.44% 0.83% 0.67% -
ROE 0.20% 6.33% 7.97% 0.78% 0.38% 0.57% 0.69% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 25.50 43.88 81.16 75.74 153.59 121.07 183.26 -27.99%
EPS 0.41 13.35 15.71 1.42 0.67 1.00 1.22 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.11 1.97 1.82 1.78 1.77 1.76 3.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 24.60 42.33 78.72 73.48 151.77 119.77 182.14 -28.34%
EPS 0.40 12.89 15.24 1.38 0.67 0.99 1.21 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0354 2.0355 1.9107 1.7656 1.759 1.751 1.7492 2.55%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.535 0.585 0.575 0.595 0.38 0.45 0.61 -
P/RPS 2.10 1.33 0.71 0.79 0.25 0.37 0.33 36.09%
P/EPS 129.29 4.38 3.66 41.80 56.40 44.82 50.04 17.12%
EY 0.77 22.84 27.32 2.39 1.77 2.23 2.00 -14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.29 0.33 0.21 0.25 0.35 -5.44%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 30/07/24 28/07/23 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 -
Price 0.61 0.54 0.57 0.59 0.34 0.455 0.55 -
P/RPS 2.39 1.23 0.70 0.78 0.22 0.38 0.30 41.27%
P/EPS 147.41 4.04 3.63 41.45 50.46 45.31 45.11 21.79%
EY 0.68 24.74 27.56 2.41 1.98 2.21 2.22 -17.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.32 0.19 0.26 0.31 -1.10%

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