[MELATI] YoY TTM Result on 28-Feb-2013 [#2]

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
TTM Result
Revenue	107,653	286,695	280,525	185,367	84,616	113,057	161,546	-6.53%
YoY %	-62.45%	2.20%	51.33%	119.07%	-25.16%	-30.02%	-	-
Horiz. %	66.64%	177.47%	173.65%	114.75%	52.38%	69.98%	100.00%	-
PBT	13,996	18,788	23,595	15,785	6,861	6,481	13,539	0.55%
YoY %	-25.51%	-20.37%	49.48%	130.07%	5.86%	-52.13%	-	-
Horiz. %	103.38%	138.77%	174.27%	116.59%	50.68%	47.87%	100.00%	-
Tax	-1,488	-5,057	-5,955	-4,561	-1,787	-1,798	-2,860	-10.30%
YoY %	70.58%	15.08%	-30.56%	-155.23%	0.61%	37.13%	-	-
Horiz. %	52.03%	176.82%	208.22%	159.48%	62.48%	62.87%	100.00%	-
NP	12,508	13,731	17,640	11,224	5,074	4,683	10,679	2.66%
YoY %	-8.91%	-22.16%	57.16%	121.21%	8.35%	-56.15%	-	-
Horiz. %	117.13%	128.58%	165.18%	105.10%	47.51%	43.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,508	13,731	17,640	11,224	5,074	4,683	10,679	2.66%
YoY %	-8.91%	-22.16%	57.16%	121.21%	8.35%	-56.15%	-	-
Horiz. %	117.13%	128.58%	165.18%	105.10%	47.51%	43.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.63%	26.92%	25.24%	28.89%	26.05%	27.74%	21.12%	-
YoY %	-60.51%	6.66%	-12.63%	10.90%	-6.09%	31.34%	-	-
Horiz. %	50.33%	127.46%	119.51%	136.79%	123.34%	131.34%	100.00%	-
Total Cost	95,145	272,964	262,885	174,143	79,542	108,374	150,867	-7.38%
YoY %	-65.14%	3.83%	50.96%	118.93%	-26.60%	-28.17%	-	-
Horiz. %	63.07%	180.93%	174.25%	115.43%	52.72%	71.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,195	181,250	171,147	155,669	147,389	141,115	139,555	5.38%
YoY %	5.49%	5.90%	9.94%	5.62%	4.45%	1.12%	-	-
Horiz. %	137.00%	129.88%	122.64%	111.55%	105.61%	101.12%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	2,093	3,297	2,996	1,795	1,802	1,800	2,999	-5.81%
YoY %	-36.52%	10.05%	66.91%	-0.39%	0.11%	-39.98%	-	-
Horiz. %	69.79%	109.94%	99.90%	59.85%	60.09%	60.02%	100.00%	-
Div Payout %	16.74%	24.01%	16.99%	16.00%	35.53%	38.44%	28.08%	-
YoY %	-30.28%	41.32%	6.19%	-54.97%	-7.57%	36.89%	-	-
Horiz. %	59.62%	85.51%	60.51%	56.98%	126.53%	136.89%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	191,195	181,250	171,147	155,669	147,389	141,115	139,555	5.38%
YoY %	5.49%	5.90%	9.94%	5.62%	4.45%	1.12%	-	-
Horiz. %	137.00%	129.88%	122.64%	111.55%	105.61%	101.12%	100.00%	-
NOSH	119,497	119,243	119,683	119,745	120,810	119,589	120,306	-0.11%
YoY %	0.21%	-0.37%	-0.05%	-0.88%	1.02%	-0.60%	-	-
Horiz. %	99.33%	99.12%	99.48%	99.53%	100.42%	99.40%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	11.62%	4.79%	6.29%	6.06%	6.00%	4.14%	6.61%	-
YoY %	142.59%	-23.85%	3.80%	1.00%	44.93%	-37.37%	-	-
Horiz. %	175.79%	72.47%	95.16%	91.68%	90.77%	62.63%	100.00%	-
ROE	6.54%	7.58%	10.31%	7.21%	3.44%	3.32%	7.65%	-
YoY %	-13.72%	-26.48%	43.00%	109.59%	3.61%	-56.60%	-	-
Horiz. %	85.49%	99.08%	134.77%	94.25%	44.97%	43.40%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	90.09	240.43	234.39	154.80	70.04	94.54	134.28	-6.42%
YoY %	-62.53%	2.58%	51.41%	121.02%	-25.91%	-29.59%	-	-
Horiz. %	67.09%	179.05%	174.55%	115.28%	52.16%	70.41%	100.00%	-
EPS	10.47	11.52	14.74	9.37	4.20	3.92	8.88	2.78%
YoY %	-9.11%	-21.85%	57.31%	123.10%	7.14%	-55.86%	-	-
Horiz. %	117.91%	129.73%	165.99%	105.52%	47.30%	44.14%	100.00%	-
DPS	1.75	2.75	2.50	1.50	1.50	1.50	2.50	-5.76%
YoY %	-36.36%	10.00%	66.67%	0.00%	0.00%	-40.00%	-	-
Horiz. %	70.00%	110.00%	100.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.60	1.52	1.43	1.30	1.22	1.18	1.16	5.50%
YoY %	5.26%	6.29%	10.00%	6.56%	3.39%	1.72%	-	-
Horiz. %	137.93%	131.03%	123.28%	112.07%	105.17%	101.72%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 119,745
RPS	89.71	238.91	233.77	154.47	70.51	94.21	134.62	-6.53%
YoY %	-62.45%	2.20%	51.34%	119.08%	-25.16%	-30.02%	-	-
Horiz. %	66.64%	177.47%	173.65%	114.75%	52.38%	69.98%	100.00%	-
EPS	10.42	11.44	14.70	9.35	4.23	3.90	8.90	2.66%
YoY %	-8.92%	-22.18%	57.22%	121.04%	8.46%	-56.18%	-	-
Horiz. %	117.08%	128.54%	165.17%	105.06%	47.53%	43.82%	100.00%	-
DPS	1.74	2.75	2.50	1.50	1.50	1.50	2.50	-5.85%
YoY %	-36.73%	10.00%	66.67%	0.00%	0.00%	-40.00%	-	-
Horiz. %	69.60%	110.00%	100.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.5933	1.5104	1.4262	1.2972	1.2282	1.176	1.163	5.38%
YoY %	5.49%	5.90%	9.94%	5.62%	4.44%	1.12%	-	-
Horiz. %	137.00%	129.87%	122.63%	111.54%	105.61%	101.12%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	0.76	1.20	0.99	0.59	0.75	1.02	0.80	-
P/RPS	0.84	0.50	0.42	0.38	1.07	1.08	0.60	5.76%
YoY %	68.00%	19.05%	10.53%	-64.49%	-0.93%	80.00%	-	-
Horiz. %	140.00%	83.33%	70.00%	63.33%	178.33%	180.00%	100.00%	-
P/EPS	7.26	10.42	6.72	6.29	17.86	26.05	9.01	-3.53%
YoY %	-30.33%	55.06%	6.84%	-64.78%	-31.44%	189.12%	-	-
Horiz. %	80.58%	115.65%	74.58%	69.81%	198.22%	289.12%	100.00%	-
EY	13.77	9.60	14.89	15.89	5.60	3.84	11.10	3.65%
YoY %	43.44%	-35.53%	-6.29%	183.75%	45.83%	-65.41%	-	-
Horiz. %	124.05%	86.49%	134.14%	143.15%	50.45%	34.59%	100.00%	-
DY	2.30	2.29	2.53	2.54	2.00	1.47	3.13	-5.00%
YoY %	0.44%	-9.49%	-0.39%	27.00%	36.05%	-53.04%	-	-
Horiz. %	73.48%	73.16%	80.83%	81.15%	63.90%	46.96%	100.00%	-
P/NAPS	0.48	0.79	0.69	0.45	0.61	0.86	0.69	-5.86%
YoY %	-39.24%	14.49%	53.33%	-26.23%	-29.07%	24.64%	-	-
Horiz. %	69.57%	114.49%	100.00%	65.22%	88.41%	124.64%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	27/04/16	30/04/15	29/04/14	29/04/13	24/04/12	27/04/11	23/04/10	-
Price	0.815	1.12	0.96	0.59	0.70	0.96	0.69	-
P/RPS	0.90	0.47	0.41	0.38	1.00	1.02	0.51	9.91%
YoY %	91.49%	14.63%	7.89%	-62.00%	-1.96%	100.00%	-	-
Horiz. %	176.47%	92.16%	80.39%	74.51%	196.08%	200.00%	100.00%	-
P/EPS	7.79	9.73	6.51	6.29	16.67	24.52	7.77	0.04%
YoY %	-19.94%	49.46%	3.50%	-62.27%	-32.01%	215.57%	-	-
Horiz. %	100.26%	125.23%	83.78%	80.95%	214.54%	315.57%	100.00%	-
EY	12.84	10.28	15.35	15.89	6.00	4.08	12.86	-0.02%
YoY %	24.90%	-33.03%	-3.40%	164.83%	47.06%	-68.27%	-	-
Horiz. %	99.84%	79.94%	119.36%	123.56%	46.66%	31.73%	100.00%	-
DY	2.15	2.46	2.60	2.54	2.14	1.56	3.62	-8.30%
YoY %	-12.60%	-5.38%	2.36%	18.69%	37.18%	-56.91%	-	-
Horiz. %	59.39%	67.96%	71.82%	70.17%	59.12%	43.09%	100.00%	-
P/NAPS	0.51	0.74	0.67	0.45	0.57	0.81	0.59	-2.39%
YoY %	-31.08%	10.45%	48.89%	-21.05%	-29.63%	37.29%	-	-
Horiz. %	86.44%	125.42%	113.56%	76.27%	96.61%	137.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos