[MELATI] YoY Quarter Result on 31-May-2011 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 301.72%
YoY- 210.08%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 108,158 55,164 49,042 19,802 30,888 47,385 54,964 11.93%
PBT 8,951 1,475 1,961 4,768 1,574 4,305 4,752 11.12%
Tax -2,311 -389 -547 -1,261 -443 -1,246 -1,228 11.10%
NP 6,640 1,086 1,414 3,507 1,131 3,059 3,524 11.13%
-
NP to SH 6,640 1,086 1,414 3,507 1,131 3,059 3,524 11.13%
-
Tax Rate 25.82% 26.37% 27.89% 26.45% 28.14% 28.94% 25.84% -
Total Cost 101,518 54,078 47,628 16,295 29,757 44,326 51,440 11.99%
-
Net Worth 174,673 153,949 146,193 143,631 138,367 131,956 121,062 6.29%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 174,673 153,949 146,193 143,631 138,367 131,956 121,062 6.29%
NOSH 119,639 119,340 119,830 119,692 120,319 119,960 119,863 -0.03%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 6.14% 1.97% 2.88% 17.71% 3.66% 6.46% 6.41% -
ROE 3.80% 0.71% 0.97% 2.44% 0.82% 2.32% 2.91% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 90.40 46.22 40.93 16.54 25.67 39.50 45.86 11.96%
EPS 5.55 0.91 1.18 2.93 0.94 2.55 2.94 11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.29 1.22 1.20 1.15 1.10 1.01 6.33%
Adjusted Per Share Value based on latest NOSH - 119,692
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 90.13 45.97 40.87 16.50 25.74 39.49 45.80 11.93%
EPS 5.53 0.91 1.18 2.92 0.94 2.55 2.94 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4556 1.2829 1.2183 1.1969 1.1531 1.0996 1.0089 6.29%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.16 0.71 0.67 0.98 0.70 0.65 1.29 -
P/RPS 1.28 1.54 1.64 5.92 2.73 1.65 2.81 -12.27%
P/EPS 20.90 78.02 56.78 33.45 74.47 25.49 43.88 -11.62%
EY 4.78 1.28 1.76 2.99 1.34 3.92 2.28 13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.55 0.82 0.61 0.59 1.28 -7.72%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 -
Price 1.43 0.90 0.62 0.89 0.68 0.80 1.07 -
P/RPS 1.58 1.95 1.51 5.38 2.65 2.03 2.33 -6.26%
P/EPS 25.77 98.90 52.54 30.38 72.34 31.37 36.39 -5.58%
EY 3.88 1.01 1.90 3.29 1.38 3.19 2.75 5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.51 0.74 0.59 0.73 1.06 -1.29%

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