[MELATI] YoY TTM Result on 30-Nov-2010 [#1]

Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -8.78%
YoY- -54.81%
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 252,509 153,954 82,876 116,504 172,406 210,694 201,670 3.81%
PBT 21,416 11,408 7,370 6,984 13,921 24,399 43,374 -11.08%
Tax -5,773 -3,030 -1,870 -1,995 -2,880 -6,449 -10,569 -9.57%
NP 15,643 8,378 5,500 4,989 11,041 17,950 32,805 -11.60%
-
NP to SH 15,643 8,378 5,500 4,989 11,041 17,950 32,805 -11.60%
-
Tax Rate 26.96% 26.56% 25.37% 28.57% 20.69% 26.43% 24.37% -
Total Cost 236,866 145,576 77,376 111,515 161,365 192,744 168,865 5.79%
-
Net Worth 166,532 152,492 146,237 142,016 138,275 131,832 120,146 5.58%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 2,996 1,795 1,802 1,800 2,999 6,596 9,008 -16.74%
Div Payout % 19.15% 21.43% 32.77% 36.08% 27.16% 36.75% 27.46% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 166,532 152,492 146,237 142,016 138,275 131,832 120,146 5.58%
NOSH 119,807 120,072 120,857 120,352 120,240 119,847 120,146 -0.04%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 6.20% 5.44% 6.64% 4.28% 6.40% 8.52% 16.27% -
ROE 9.39% 5.49% 3.76% 3.51% 7.98% 13.62% 27.30% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 210.76 128.22 68.57 96.80 143.38 175.80 167.85 3.86%
EPS 13.06 6.98 4.55 4.15 9.18 14.98 27.30 -11.55%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.50 -16.71%
NAPS 1.39 1.27 1.21 1.18 1.15 1.10 1.00 5.63%
Adjusted Per Share Value based on latest NOSH - 120,352
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 210.42 128.30 69.06 97.09 143.67 175.58 168.06 3.81%
EPS 13.04 6.98 4.58 4.16 9.20 14.96 27.34 -11.59%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.51 -16.73%
NAPS 1.3878 1.2708 1.2186 1.1835 1.1523 1.0986 1.0012 5.58%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.99 0.60 0.80 0.80 0.71 0.70 1.48 -
P/RPS 0.47 0.47 1.17 0.83 0.50 0.40 0.88 -9.91%
P/EPS 7.58 8.60 17.58 19.30 7.73 4.67 5.42 5.74%
EY 13.19 11.63 5.69 5.18 12.93 21.40 18.45 -5.43%
DY 2.53 2.50 1.87 1.87 3.52 7.86 5.07 -10.93%
P/NAPS 0.71 0.47 0.66 0.68 0.62 0.64 1.48 -11.51%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 29/01/13 19/01/12 27/01/11 27/01/10 21/01/09 29/01/08 -
Price 0.94 0.59 0.71 1.15 0.75 0.80 1.50 -
P/RPS 0.45 0.46 1.04 1.19 0.52 0.46 0.89 -10.73%
P/EPS 7.20 8.46 15.60 27.74 8.17 5.34 5.49 4.61%
EY 13.89 11.83 6.41 3.60 12.24 18.72 18.20 -4.40%
DY 2.66 2.54 2.11 1.30 3.33 6.88 5.00 -9.97%
P/NAPS 0.68 0.46 0.59 0.97 0.65 0.73 1.50 -12.34%

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