[MELATI] YoY TTM Result on 29-Feb-2012 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -7.75%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 286,695 280,525 185,367 84,616 113,057 161,546 199,018 6.26%
PBT 18,788 23,595 15,785 6,861 6,481 13,539 21,601 -2.29%
Tax -5,057 -5,955 -4,561 -1,787 -1,798 -2,860 -5,736 -2.07%
NP 13,731 17,640 11,224 5,074 4,683 10,679 15,865 -2.37%
-
NP to SH 13,731 17,640 11,224 5,074 4,683 10,679 15,865 -2.37%
-
Tax Rate 26.92% 25.24% 28.89% 26.05% 27.74% 21.12% 26.55% -
Total Cost 272,964 262,885 174,143 79,542 108,374 150,867 183,153 6.87%
-
Net Worth 181,250 171,147 155,669 147,389 141,115 139,555 133,633 5.20%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 3,297 2,996 1,795 1,802 1,800 2,999 6,596 -10.90%
Div Payout % 24.01% 16.99% 16.00% 35.53% 38.44% 28.08% 41.58% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 181,250 171,147 155,669 147,389 141,115 139,555 133,633 5.20%
NOSH 119,243 119,683 119,745 120,810 119,589 120,306 120,390 -0.15%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 4.79% 6.29% 6.06% 6.00% 4.14% 6.61% 7.97% -
ROE 7.58% 10.31% 7.21% 3.44% 3.32% 7.65% 11.87% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 240.43 234.39 154.80 70.04 94.54 134.28 165.31 6.43%
EPS 11.52 14.74 9.37 4.20 3.92 8.88 13.18 -2.21%
DPS 2.75 2.50 1.50 1.50 1.50 2.50 5.50 -10.90%
NAPS 1.52 1.43 1.30 1.22 1.18 1.16 1.11 5.37%
Adjusted Per Share Value based on latest NOSH - 120,810
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 238.91 233.77 154.47 70.51 94.21 134.62 165.85 6.26%
EPS 11.44 14.70 9.35 4.23 3.90 8.90 13.22 -2.38%
DPS 2.75 2.50 1.50 1.50 1.50 2.50 5.50 -10.90%
NAPS 1.5104 1.4262 1.2972 1.2282 1.176 1.163 1.1136 5.20%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.20 0.99 0.59 0.75 1.02 0.80 0.61 -
P/RPS 0.50 0.42 0.38 1.07 1.08 0.60 0.37 5.14%
P/EPS 10.42 6.72 6.29 17.86 26.05 9.01 4.63 14.46%
EY 9.60 14.89 15.89 5.60 3.84 11.10 21.60 -12.63%
DY 2.29 2.53 2.54 2.00 1.47 3.13 9.02 -20.41%
P/NAPS 0.79 0.69 0.45 0.61 0.86 0.69 0.55 6.21%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 29/04/14 29/04/13 24/04/12 27/04/11 23/04/10 29/04/09 -
Price 1.12 0.96 0.59 0.70 0.96 0.69 0.60 -
P/RPS 0.47 0.41 0.38 1.00 1.02 0.51 0.36 4.54%
P/EPS 9.73 6.51 6.29 16.67 24.52 7.77 4.55 13.49%
EY 10.28 15.35 15.89 6.00 4.08 12.86 21.96 -11.87%
DY 2.46 2.60 2.54 2.14 1.56 3.62 9.17 -19.68%
P/NAPS 0.74 0.67 0.45 0.57 0.81 0.59 0.54 5.38%

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