[MELATI] YoY Quarter Result on 31-Aug-2010 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 46.42%
YoY- -66.46%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 80,851 46,105 34,169 54,415 57,877 71,200 79,872 0.20%
PBT 8,071 6,615 843 2,368 5,482 10,606 15,508 -10.30%
Tax -1,791 -1,743 -146 -712 -544 -2,978 -4,229 -13.33%
NP 6,280 4,872 697 1,656 4,938 7,628 11,279 -9.29%
-
NP to SH 6,280 4,872 697 1,656 4,938 7,628 11,279 -9.29%
-
Tax Rate 22.19% 26.35% 17.32% 30.07% 9.92% 28.08% 27.27% -
Total Cost 74,571 41,233 33,472 52,759 52,939 63,572 68,593 1.40%
-
Net Worth 161,793 150,828 145,408 139,199 119,961 128,332 116,513 5.61%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 2,996 1,795 1,802 1,800 2,999 6,596 9,008 -16.74%
Div Payout % 47.71% 36.86% 258.62% 108.70% 60.73% 86.48% 79.87% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 161,793 150,828 145,408 139,199 119,961 128,332 116,513 5.61%
NOSH 119,847 119,705 120,172 120,000 119,961 119,937 120,117 -0.03%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 7.77% 10.57% 2.04% 3.04% 8.53% 10.71% 14.12% -
ROE 3.88% 3.23% 0.48% 1.19% 4.12% 5.94% 9.68% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 67.46 38.52 28.43 45.35 48.25 59.36 66.50 0.23%
EPS 5.24 4.07 0.58 1.38 4.12 6.36 9.39 -9.25%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.50 -16.71%
NAPS 1.35 1.26 1.21 1.16 1.00 1.07 0.97 5.65%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 67.38 38.42 28.47 45.35 48.23 59.33 66.56 0.20%
EPS 5.23 4.06 0.58 1.38 4.12 6.36 9.40 -9.30%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.51 -16.73%
NAPS 1.3483 1.2569 1.2117 1.16 0.9997 1.0694 0.9709 5.62%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.01 0.62 0.75 0.68 0.75 1.00 1.43 -
P/RPS 1.50 1.61 2.64 1.50 1.55 1.68 2.15 -5.81%
P/EPS 19.27 15.23 129.31 49.28 18.22 15.72 15.23 3.99%
EY 5.19 6.56 0.77 2.03 5.49 6.36 6.57 -3.85%
DY 2.48 2.42 2.00 2.21 3.33 5.50 5.24 -11.71%
P/NAPS 0.75 0.49 0.62 0.59 0.75 0.93 1.47 -10.60%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/10/13 30/10/12 28/10/11 27/10/10 28/10/09 28/10/08 24/10/07 -
Price 1.04 0.60 0.80 0.62 0.74 1.06 1.49 -
P/RPS 1.54 1.56 2.81 1.37 1.53 1.79 2.24 -6.04%
P/EPS 19.85 14.74 137.93 44.93 17.98 16.67 15.87 3.79%
EY 5.04 6.78 0.72 2.23 5.56 6.00 6.30 -3.64%
DY 2.40 2.50 1.87 2.42 3.38 5.19 5.03 -11.59%
P/NAPS 0.77 0.48 0.66 0.53 0.74 0.99 1.54 -10.90%

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