[MELATI] YoY TTM Result on 28-Feb-2017 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -26.37%
YoY- 74.29%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 276,646 300,927 202,811 123,216 107,653 107,653 286,695 -0.71%
PBT 7,445 3,669 3,481 22,935 13,996 13,996 18,788 -16.88%
Tax -3,805 -1,393 -1,048 -1,135 -1,488 -1,488 -5,057 -5.52%
NP 3,640 2,276 2,433 21,800 12,508 12,508 13,731 -23.29%
-
NP to SH 3,640 2,276 2,433 21,800 12,508 12,508 13,731 -23.29%
-
Tax Rate 51.11% 37.97% 30.11% 4.95% 10.63% 10.63% 26.92% -
Total Cost 273,006 298,651 200,378 101,416 95,145 95,145 272,964 0.00%
-
Net Worth 213,677 211,597 211,242 210,138 191,195 0 181,250 3.34%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 1,187 1,191 1,193 2,090 2,093 2,093 3,297 -18.46%
Div Payout % 32.61% 52.37% 49.07% 9.59% 16.74% 16.74% 24.01% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 213,677 211,597 211,242 210,138 191,195 0 181,250 3.34%
NOSH 120,000 120,000 120,000 120,000 119,497 119,497 119,243 0.12%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 1.32% 0.76% 1.20% 17.69% 11.62% 11.62% 4.79% -
ROE 1.70% 1.08% 1.15% 10.37% 6.54% 0.00% 7.58% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 233.04 253.15 169.94 103.20 90.09 90.09 240.43 -0.62%
EPS 3.07 1.91 2.04 18.26 10.47 10.47 11.52 -23.21%
DPS 1.00 1.00 1.00 1.75 1.75 1.75 2.75 -18.29%
NAPS 1.80 1.78 1.77 1.76 1.60 0.00 1.52 3.43%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 230.54 250.77 169.01 102.68 89.71 89.71 238.91 -0.70%
EPS 3.03 1.90 2.03 18.17 10.42 10.42 11.44 -23.31%
DPS 0.99 0.99 0.99 1.74 1.74 1.74 2.75 -18.46%
NAPS 1.7807 1.7633 1.7604 1.7512 1.5933 0.00 1.5104 3.34%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 0.47 0.50 0.68 0.84 0.76 0.70 1.20 -
P/RPS 0.20 0.20 0.40 0.81 0.84 0.78 0.50 -16.72%
P/EPS 15.33 26.11 33.36 4.60 7.26 6.69 10.42 8.01%
EY 6.52 3.83 3.00 21.74 13.77 14.95 9.60 -7.43%
DY 2.13 2.00 1.47 2.08 2.30 2.50 2.29 -1.43%
P/NAPS 0.26 0.28 0.38 0.48 0.48 0.00 0.79 -19.91%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 11/06/20 25/04/19 23/04/18 27/04/17 27/04/16 - 30/04/15 -
Price 0.40 0.465 0.69 0.89 0.815 0.00 1.12 -
P/RPS 0.17 0.18 0.41 0.86 0.90 0.00 0.47 -18.38%
P/EPS 13.05 24.29 33.85 4.87 7.79 0.00 9.73 6.04%
EY 7.67 4.12 2.95 20.52 12.84 0.00 10.28 -5.68%
DY 2.50 2.15 1.45 1.97 2.15 0.00 2.46 0.32%
P/NAPS 0.22 0.26 0.39 0.51 0.51 0.00 0.74 -21.52%

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