[MELATI] YoY TTM Result on 28-Feb-2015 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -21.99%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 123,216 107,653 107,653 286,695 280,525 185,367 84,616 7.80%
PBT 22,935 13,996 13,996 18,788 23,595 15,785 6,861 27.28%
Tax -1,135 -1,488 -1,488 -5,057 -5,955 -4,561 -1,787 -8.67%
NP 21,800 12,508 12,508 13,731 17,640 11,224 5,074 33.82%
-
NP to SH 21,800 12,508 12,508 13,731 17,640 11,224 5,074 33.82%
-
Tax Rate 4.95% 10.63% 10.63% 26.92% 25.24% 28.89% 26.05% -
Total Cost 101,416 95,145 95,145 272,964 262,885 174,143 79,542 4.97%
-
Net Worth 210,138 0 191,195 181,250 171,147 155,669 147,389 7.34%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 2,090 2,093 2,093 3,297 2,996 1,795 1,802 3.00%
Div Payout % 9.59% 16.74% 16.74% 24.01% 16.99% 16.00% 35.53% -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 210,138 0 191,195 181,250 171,147 155,669 147,389 7.34%
NOSH 120,000 119,497 119,497 119,243 119,683 119,745 120,810 -0.13%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 17.69% 11.62% 11.62% 4.79% 6.29% 6.06% 6.00% -
ROE 10.37% 0.00% 6.54% 7.58% 10.31% 7.21% 3.44% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 103.20 90.09 90.09 240.43 234.39 154.80 70.04 8.05%
EPS 18.26 10.47 10.47 11.52 14.74 9.37 4.20 34.14%
DPS 1.75 1.75 1.75 2.75 2.50 1.50 1.50 3.12%
NAPS 1.76 0.00 1.60 1.52 1.43 1.30 1.22 7.60%
Adjusted Per Share Value based on latest NOSH - 119,243
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 102.68 89.71 89.71 238.91 233.77 154.47 70.51 7.80%
EPS 18.17 10.42 10.42 11.44 14.70 9.35 4.23 33.82%
DPS 1.74 1.74 1.74 2.75 2.50 1.50 1.50 3.01%
NAPS 1.7512 0.00 1.5933 1.5104 1.4262 1.2972 1.2282 7.34%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.84 0.70 0.76 1.20 0.99 0.59 0.75 -
P/RPS 0.81 0.78 0.84 0.50 0.42 0.38 1.07 -5.41%
P/EPS 4.60 6.69 7.26 10.42 6.72 6.29 17.86 -23.75%
EY 21.74 14.95 13.77 9.60 14.89 15.89 5.60 31.14%
DY 2.08 2.50 2.30 2.29 2.53 2.54 2.00 0.78%
P/NAPS 0.48 0.00 0.48 0.79 0.69 0.45 0.61 -4.67%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 27/04/17 - 27/04/16 30/04/15 29/04/14 29/04/13 24/04/12 -
Price 0.89 0.00 0.815 1.12 0.96 0.59 0.70 -
P/RPS 0.86 0.00 0.90 0.47 0.41 0.38 1.00 -2.96%
P/EPS 4.87 0.00 7.79 9.73 6.51 6.29 16.67 -21.80%
EY 20.52 0.00 12.84 10.28 15.35 15.89 6.00 27.86%
DY 1.97 0.00 2.15 2.46 2.60 2.54 2.14 -1.64%
P/NAPS 0.51 0.00 0.51 0.74 0.67 0.45 0.57 -2.19%

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