[MELATI] YoY Quarter Result on 31-Aug-2013 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 478.27%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 53,705 24,487 70,475 80,851 46,105 34,169 54,415 -0.21%
PBT 13,051 2,779 3,351 8,071 6,615 843 2,368 32.87%
Tax 89 -482 -941 -1,791 -1,743 -146 -712 -
NP 13,140 2,297 2,410 6,280 4,872 697 1,656 41.18%
-
NP to SH 13,140 2,297 2,410 6,280 4,872 697 1,656 41.18%
-
Tax Rate -0.68% 17.34% 28.08% 22.19% 26.35% 17.32% 30.07% -
Total Cost 40,565 22,190 68,065 74,571 41,233 33,472 52,759 -4.28%
-
Net Worth 210,239 181,845 177,452 161,793 150,828 145,408 139,199 7.10%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 2,090 2,093 3,297 2,996 1,795 1,802 1,800 2.51%
Div Payout % 15.91% 91.15% 136.82% 47.71% 36.86% 258.62% 108.70% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 210,239 181,845 177,452 161,793 150,828 145,408 139,199 7.10%
NOSH 119,454 119,635 119,900 119,847 119,705 120,172 120,000 -0.07%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 24.47% 9.38% 3.42% 7.77% 10.57% 2.04% 3.04% -
ROE 6.25% 1.26% 1.36% 3.88% 3.23% 0.48% 1.19% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 44.96 20.47 58.78 67.46 38.52 28.43 45.35 -0.14%
EPS 11.00 1.92 2.01 5.24 4.07 0.58 1.38 41.29%
DPS 1.75 1.75 2.75 2.50 1.50 1.50 1.50 2.60%
NAPS 1.76 1.52 1.48 1.35 1.26 1.21 1.16 7.18%
Adjusted Per Share Value based on latest NOSH - 119,847
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 44.75 20.41 58.73 67.38 38.42 28.47 45.35 -0.22%
EPS 10.95 1.91 2.01 5.23 4.06 0.58 1.38 41.18%
DPS 1.74 1.74 2.75 2.50 1.50 1.50 1.50 2.50%
NAPS 1.752 1.5154 1.4788 1.3483 1.2569 1.2117 1.16 7.10%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.765 0.98 1.39 1.01 0.62 0.75 0.68 -
P/RPS 1.70 4.79 2.36 1.50 1.61 2.64 1.50 2.10%
P/EPS 6.95 51.04 69.15 19.27 15.23 129.31 49.28 -27.83%
EY 14.38 1.96 1.45 5.19 6.56 0.77 2.03 38.54%
DY 2.29 1.79 1.98 2.48 2.42 2.00 2.21 0.59%
P/NAPS 0.43 0.64 0.94 0.75 0.49 0.62 0.59 -5.13%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 28/10/15 30/10/14 30/10/13 30/10/12 28/10/11 27/10/10 -
Price 0.715 0.92 1.32 1.04 0.60 0.80 0.62 -
P/RPS 1.59 4.49 2.25 1.54 1.56 2.81 1.37 2.51%
P/EPS 6.50 47.92 65.67 19.85 14.74 137.93 44.93 -27.52%
EY 15.38 2.09 1.52 5.04 6.78 0.72 2.23 37.92%
DY 2.45 1.90 2.08 2.40 2.50 1.87 2.42 0.20%
P/NAPS 0.41 0.61 0.89 0.77 0.48 0.66 0.53 -4.18%

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