[MELATI] YoY Quarter Result on 31-May-2013 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -67.02%
YoY- -23.2%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 13,257 46,264 108,158 55,164 49,042 19,802 30,888 -13.13%
PBT 7,662 1,594 8,951 1,475 1,961 4,768 1,574 30.15%
Tax -15 -767 -2,311 -389 -547 -1,261 -443 -43.09%
NP 7,647 827 6,640 1,086 1,414 3,507 1,131 37.47%
-
NP to SH 7,647 827 6,640 1,086 1,414 3,507 1,131 37.47%
-
Tax Rate 0.20% 48.12% 25.82% 26.37% 27.89% 26.45% 28.14% -
Total Cost 5,610 45,437 101,518 54,078 47,628 16,295 29,757 -24.25%
-
Net Worth 197,149 179,782 174,673 153,949 146,193 143,631 138,367 6.07%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 197,149 179,782 174,673 153,949 146,193 143,631 138,367 6.07%
NOSH 119,484 119,855 119,639 119,340 119,830 119,692 120,319 -0.11%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 57.68% 1.79% 6.14% 1.97% 2.88% 17.71% 3.66% -
ROE 3.88% 0.46% 3.80% 0.71% 0.97% 2.44% 0.82% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 11.10 38.60 90.40 46.22 40.93 16.54 25.67 -13.02%
EPS 6.40 0.69 5.55 0.91 1.18 2.93 0.94 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.50 1.46 1.29 1.22 1.20 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 119,340
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 11.05 38.55 90.13 45.97 40.87 16.50 25.74 -13.13%
EPS 6.37 0.69 5.53 0.91 1.18 2.92 0.94 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6429 1.4982 1.4556 1.2829 1.2183 1.1969 1.1531 6.07%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.75 1.27 1.16 0.71 0.67 0.98 0.70 -
P/RPS 6.76 3.29 1.28 1.54 1.64 5.92 2.73 16.29%
P/EPS 11.72 184.06 20.90 78.02 56.78 33.45 74.47 -26.50%
EY 8.53 0.54 4.78 1.28 1.76 2.99 1.34 36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.79 0.55 0.55 0.82 0.61 -4.93%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 27/07/15 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 -
Price 0.735 1.08 1.43 0.90 0.62 0.89 0.68 -
P/RPS 6.62 2.80 1.58 1.95 1.51 5.38 2.65 16.46%
P/EPS 11.48 156.52 25.77 98.90 52.54 30.38 72.34 -26.39%
EY 8.71 0.64 3.88 1.01 1.90 3.29 1.38 35.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 0.98 0.70 0.51 0.74 0.59 -4.41%

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