[MELATI] YoY TTM Result on 28-Feb-2014 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 12.77%
YoY- 57.16%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 107,653 107,653 286,695 280,525 185,367 84,616 113,057 -0.97%
PBT 13,996 13,996 18,788 23,595 15,785 6,861 6,481 16.63%
Tax -1,488 -1,488 -5,057 -5,955 -4,561 -1,787 -1,798 -3.71%
NP 12,508 12,508 13,731 17,640 11,224 5,074 4,683 21.69%
-
NP to SH 12,508 12,508 13,731 17,640 11,224 5,074 4,683 21.69%
-
Tax Rate 10.63% 10.63% 26.92% 25.24% 28.89% 26.05% 27.74% -
Total Cost 95,145 95,145 272,964 262,885 174,143 79,542 108,374 -2.56%
-
Net Worth 0 191,195 181,250 171,147 155,669 147,389 141,115 -
Dividend
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 2,093 2,093 3,297 2,996 1,795 1,802 1,800 3.06%
Div Payout % 16.74% 16.74% 24.01% 16.99% 16.00% 35.53% 38.44% -
Equity
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 0 191,195 181,250 171,147 155,669 147,389 141,115 -
NOSH 119,497 119,497 119,243 119,683 119,745 120,810 119,589 -0.01%
Ratio Analysis
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 11.62% 11.62% 4.79% 6.29% 6.06% 6.00% 4.14% -
ROE 0.00% 6.54% 7.58% 10.31% 7.21% 3.44% 3.32% -
Per Share
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 90.09 90.09 240.43 234.39 154.80 70.04 94.54 -0.95%
EPS 10.47 10.47 11.52 14.74 9.37 4.20 3.92 21.69%
DPS 1.75 1.75 2.75 2.50 1.50 1.50 1.50 3.12%
NAPS 0.00 1.60 1.52 1.43 1.30 1.22 1.18 -
Adjusted Per Share Value based on latest NOSH - 119,683
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 89.71 89.71 238.91 233.77 154.47 70.51 94.21 -0.97%
EPS 10.42 10.42 11.44 14.70 9.35 4.23 3.90 21.70%
DPS 1.74 1.74 2.75 2.50 1.50 1.50 1.50 3.01%
NAPS 0.00 1.5933 1.5104 1.4262 1.2972 1.2282 1.176 -
Price Multiplier on Financial Quarter End Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.70 0.76 1.20 0.99 0.59 0.75 1.02 -
P/RPS 0.78 0.84 0.50 0.42 0.38 1.07 1.08 -6.29%
P/EPS 6.69 7.26 10.42 6.72 6.29 17.86 26.05 -23.79%
EY 14.95 13.77 9.60 14.89 15.89 5.60 3.84 31.21%
DY 2.50 2.30 2.29 2.53 2.54 2.00 1.47 11.19%
P/NAPS 0.00 0.48 0.79 0.69 0.45 0.61 0.86 -
Price Multiplier on Announcement Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date - 27/04/16 30/04/15 29/04/14 29/04/13 24/04/12 27/04/11 -
Price 0.00 0.815 1.12 0.96 0.59 0.70 0.96 -
P/RPS 0.00 0.90 0.47 0.41 0.38 1.00 1.02 -
P/EPS 0.00 7.79 9.73 6.51 6.29 16.67 24.52 -
EY 0.00 12.84 10.28 15.35 15.89 6.00 4.08 -
DY 0.00 2.15 2.46 2.60 2.54 2.14 1.56 -
P/NAPS 0.00 0.51 0.74 0.67 0.45 0.57 0.81 -

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