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

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
TTM Result
Revenue	286,695	280,525	185,367	84,616	113,057	161,546	199,018	6.26%
YoY %	2.20%	51.33%	119.07%	-25.16%	-30.02%	-18.83%	-	-
Horiz. %	144.05%	140.95%	93.14%	42.52%	56.81%	81.17%	100.00%	-
PBT	18,788	23,595	15,785	6,861	6,481	13,539	21,601	-2.29%
YoY %	-20.37%	49.48%	130.07%	5.86%	-52.13%	-37.32%	-	-
Horiz. %	86.98%	109.23%	73.08%	31.76%	30.00%	62.68%	100.00%	-
Tax	-5,057	-5,955	-4,561	-1,787	-1,798	-2,860	-5,736	-2.07%
YoY %	15.08%	-30.56%	-155.23%	0.61%	37.13%	50.14%	-	-
Horiz. %	88.16%	103.82%	79.52%	31.15%	31.35%	49.86%	100.00%	-
NP	13,731	17,640	11,224	5,074	4,683	10,679	15,865	-2.37%
YoY %	-22.16%	57.16%	121.21%	8.35%	-56.15%	-32.69%	-	-
Horiz. %	86.55%	111.19%	70.75%	31.98%	29.52%	67.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,731	17,640	11,224	5,074	4,683	10,679	15,865	-2.37%
YoY %	-22.16%	57.16%	121.21%	8.35%	-56.15%	-32.69%	-	-
Horiz. %	86.55%	111.19%	70.75%	31.98%	29.52%	67.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.92%	25.24%	28.89%	26.05%	27.74%	21.12%	26.55%	-
YoY %	6.66%	-12.63%	10.90%	-6.09%	31.34%	-20.45%	-	-
Horiz. %	101.39%	95.07%	108.81%	98.12%	104.48%	79.55%	100.00%	-
Total Cost	272,964	262,885	174,143	79,542	108,374	150,867	183,153	6.87%
YoY %	3.83%	50.96%	118.93%	-26.60%	-28.17%	-17.63%	-	-
Horiz. %	149.04%	143.53%	95.08%	43.43%	59.17%	82.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,250	171,147	155,669	147,389	141,115	139,555	133,633	5.20%
YoY %	5.90%	9.94%	5.62%	4.45%	1.12%	4.43%	-	-
Horiz. %	135.63%	128.07%	116.49%	110.29%	105.60%	104.43%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	3,297	2,996	1,795	1,802	1,800	2,999	6,596	-10.90%
YoY %	10.05%	66.91%	-0.39%	0.11%	-39.98%	-54.53%	-	-
Horiz. %	49.98%	45.42%	27.21%	27.32%	27.29%	45.47%	100.00%	-
Div Payout %	24.01%	16.99%	16.00%	35.53%	38.44%	28.08%	41.58%	-
YoY %	41.32%	6.19%	-54.97%	-7.57%	36.89%	-32.47%	-	-
Horiz. %	57.74%	40.86%	38.48%	85.45%	92.45%	67.53%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	181,250	171,147	155,669	147,389	141,115	139,555	133,633	5.20%
YoY %	5.90%	9.94%	5.62%	4.45%	1.12%	4.43%	-	-
Horiz. %	135.63%	128.07%	116.49%	110.29%	105.60%	104.43%	100.00%	-
NOSH	119,243	119,683	119,745	120,810	119,589	120,306	120,390	-0.15%
YoY %	-0.37%	-0.05%	-0.88%	1.02%	-0.60%	-0.07%	-	-
Horiz. %	99.05%	99.41%	99.46%	100.35%	99.33%	99.93%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	4.79%	6.29%	6.06%	6.00%	4.14%	6.61%	7.97%	-
YoY %	-23.85%	3.80%	1.00%	44.93%	-37.37%	-17.06%	-	-
Horiz. %	60.10%	78.92%	76.04%	75.28%	51.94%	82.94%	100.00%	-
ROE	7.58%	10.31%	7.21%	3.44%	3.32%	7.65%	11.87%	-
YoY %	-26.48%	43.00%	109.59%	3.61%	-56.60%	-35.55%	-	-
Horiz. %	63.86%	86.86%	60.74%	28.98%	27.97%	64.45%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	240.43	234.39	154.80	70.04	94.54	134.28	165.31	6.43%
YoY %	2.58%	51.41%	121.02%	-25.91%	-29.59%	-18.77%	-	-
Horiz. %	145.44%	141.79%	93.64%	42.37%	57.19%	81.23%	100.00%	-
EPS	11.52	14.74	9.37	4.20	3.92	8.88	13.18	-2.21%
YoY %	-21.85%	57.31%	123.10%	7.14%	-55.86%	-32.63%	-	-
Horiz. %	87.41%	111.84%	71.09%	31.87%	29.74%	67.37%	100.00%	-
DPS	2.75	2.50	1.50	1.50	1.50	2.50	5.50	-10.90%
YoY %	10.00%	66.67%	0.00%	0.00%	-40.00%	-54.55%	-	-
Horiz. %	50.00%	45.45%	27.27%	27.27%	27.27%	45.45%	100.00%	-
NAPS	1.52	1.43	1.30	1.22	1.18	1.16	1.11	5.37%
YoY %	6.29%	10.00%	6.56%	3.39%	1.72%	4.50%	-	-
Horiz. %	136.94%	128.83%	117.12%	109.91%	106.31%	104.50%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,810
RPS	238.91	233.77	154.47	70.51	94.21	134.62	165.85	6.26%
YoY %	2.20%	51.34%	119.08%	-25.16%	-30.02%	-18.83%	-	-
Horiz. %	144.05%	140.95%	93.14%	42.51%	56.80%	81.17%	100.00%	-
EPS	11.44	14.70	9.35	4.23	3.90	8.90	13.22	-2.38%
YoY %	-22.18%	57.22%	121.04%	8.46%	-56.18%	-32.68%	-	-
Horiz. %	86.54%	111.20%	70.73%	32.00%	29.50%	67.32%	100.00%	-
DPS	2.75	2.50	1.50	1.50	1.50	2.50	5.50	-10.90%
YoY %	10.00%	66.67%	0.00%	0.00%	-40.00%	-54.55%	-	-
Horiz. %	50.00%	45.45%	27.27%	27.27%	27.27%	45.45%	100.00%	-
NAPS	1.5104	1.4262	1.2972	1.2282	1.176	1.163	1.1136	5.20%
YoY %	5.90%	9.94%	5.62%	4.44%	1.12%	4.44%	-	-
Horiz. %	135.63%	128.07%	116.49%	110.29%	105.60%	104.44%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	19.05%	10.53%	-64.49%	-0.93%	80.00%	62.16%	-	-
Horiz. %	135.14%	113.51%	102.70%	289.19%	291.89%	162.16%	100.00%	-
P/EPS	10.42	6.72	6.29	17.86	26.05	9.01	4.63	14.46%
YoY %	55.06%	6.84%	-64.78%	-31.44%	189.12%	94.60%	-	-
Horiz. %	225.05%	145.14%	135.85%	385.75%	562.63%	194.60%	100.00%	-
EY	9.60	14.89	15.89	5.60	3.84	11.10	21.60	-12.63%
YoY %	-35.53%	-6.29%	183.75%	45.83%	-65.41%	-48.61%	-	-
Horiz. %	44.44%	68.94%	73.56%	25.93%	17.78%	51.39%	100.00%	-
DY	2.29	2.53	2.54	2.00	1.47	3.13	9.02	-20.41%
YoY %	-9.49%	-0.39%	27.00%	36.05%	-53.04%	-65.30%	-	-
Horiz. %	25.39%	28.05%	28.16%	22.17%	16.30%	34.70%	100.00%	-
P/NAPS	0.79	0.69	0.45	0.61	0.86	0.69	0.55	6.21%
YoY %	14.49%	53.33%	-26.23%	-29.07%	24.64%	25.45%	-	-
Horiz. %	143.64%	125.45%	81.82%	110.91%	156.36%	125.45%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	14.63%	7.89%	-62.00%	-1.96%	100.00%	41.67%	-	-
Horiz. %	130.56%	113.89%	105.56%	277.78%	283.33%	141.67%	100.00%	-
P/EPS	9.73	6.51	6.29	16.67	24.52	7.77	4.55	13.49%
YoY %	49.46%	3.50%	-62.27%	-32.01%	215.57%	70.77%	-	-
Horiz. %	213.85%	143.08%	138.24%	366.37%	538.90%	170.77%	100.00%	-
EY	10.28	15.35	15.89	6.00	4.08	12.86	21.96	-11.87%
YoY %	-33.03%	-3.40%	164.83%	47.06%	-68.27%	-41.44%	-	-
Horiz. %	46.81%	69.90%	72.36%	27.32%	18.58%	58.56%	100.00%	-
DY	2.46	2.60	2.54	2.14	1.56	3.62	9.17	-19.68%
YoY %	-5.38%	2.36%	18.69%	37.18%	-56.91%	-60.52%	-	-
Horiz. %	26.83%	28.35%	27.70%	23.34%	17.01%	39.48%	100.00%	-
P/NAPS	0.74	0.67	0.45	0.57	0.81	0.59	0.54	5.38%
YoY %	10.45%	48.89%	-21.05%	-29.63%	37.29%	9.26%	-	-
Horiz. %	137.04%	124.07%	83.33%	105.56%	150.00%	109.26%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More