[MELATI] YoY TTM Result on 28-Feb-2023 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
19-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
28-Feb-2023 [#2]
Profit Trend
QoQ- 9.94%
YoY- 306.53%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 85,803 98,612 85,681 157,253 276,646 300,927 202,811 -13.34%
PBT 12,144 28,209 8,198 3,732 7,445 3,669 3,481 23.12%
Tax -1,006 -7,171 -3,023 -2,418 -3,805 -1,393 -1,048 -0.67%
NP 11,138 21,038 5,175 1,314 3,640 2,276 2,433 28.82%
-
NP to SH 11,138 21,038 5,175 1,314 3,640 2,276 2,433 28.82%
-
Tax Rate 8.28% 25.42% 36.87% 64.79% 51.11% 37.97% 30.11% -
Total Cost 74,665 77,574 80,506 155,939 273,006 298,651 200,378 -15.15%
-
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 1,157 1,200 1,164 1,702 1,187 1,191 1,193 -0.50%
Div Payout % 10.39% 5.70% 22.49% 129.58% 32.61% 52.37% 49.07% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 245,563 235,138 216,515 212,363 213,677 211,597 211,242 2.53%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 12.98% 21.33% 6.04% 0.84% 1.32% 0.76% 1.20% -
ROE 4.54% 8.95% 2.39% 0.62% 1.70% 1.08% 1.15% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 74.08 85.13 73.61 134.77 233.04 253.15 169.94 -12.91%
EPS 9.62 18.16 4.45 1.13 3.07 1.91 2.04 29.46%
DPS 1.00 1.04 1.00 1.44 1.00 1.00 1.00 0.00%
NAPS 2.12 2.03 1.86 1.82 1.80 1.78 1.77 3.05%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 71.50 82.18 71.40 131.04 230.54 250.77 169.01 -13.34%
EPS 9.28 17.53 4.31 1.10 3.03 1.90 2.03 28.79%
DPS 0.96 1.00 0.97 1.42 0.99 0.99 0.99 -0.51%
NAPS 2.0464 1.9595 1.8043 1.7697 1.7807 1.7633 1.7604 2.53%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.545 0.58 0.60 0.53 0.47 0.50 0.68 -
P/RPS 0.74 0.68 0.82 0.39 0.20 0.20 0.40 10.78%
P/EPS 5.67 3.19 13.50 47.06 15.33 26.11 33.36 -25.55%
EY 17.64 31.31 7.41 2.12 6.52 3.83 3.00 34.31%
DY 1.83 1.79 1.67 2.72 2.13 2.00 1.47 3.71%
P/NAPS 0.26 0.29 0.32 0.29 0.26 0.28 0.38 -6.12%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 25/04/24 19/04/23 28/04/22 27/04/21 11/06/20 25/04/19 23/04/18 -
Price 0.53 0.54 0.585 0.56 0.40 0.465 0.69 -
P/RPS 0.72 0.63 0.79 0.42 0.17 0.18 0.41 9.82%
P/EPS 5.51 2.97 13.16 49.73 13.05 24.29 33.85 -26.08%
EY 18.14 33.63 7.60 2.01 7.67 4.12 2.95 35.31%
DY 1.89 1.92 1.71 2.57 2.50 2.15 1.45 4.51%
P/NAPS 0.25 0.27 0.31 0.31 0.22 0.26 0.39 -7.13%

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