[MELATI] YoY TTM Result on 30-Nov-2013 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 27.14%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 105,966 143,625 311,552 252,509 153,954 82,876 116,504 -1.56%
PBT 29,792 7,881 23,985 21,416 11,408 7,370 6,984 27.32%
Tax -184 -2,271 -6,383 -5,773 -3,030 -1,870 -1,995 -32.75%
NP 29,608 5,610 17,602 15,643 8,378 5,500 4,989 34.51%
-
NP to SH 29,608 5,610 17,602 15,643 8,378 5,500 4,989 34.51%
-
Tax Rate 0.62% 28.82% 26.61% 26.96% 26.56% 25.37% 28.57% -
Total Cost 76,358 138,015 293,950 236,866 145,576 77,376 111,515 -6.11%
-
Net Worth 211,200 183,428 180,425 166,532 152,492 146,237 142,016 6.83%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 2,090 2,093 3,297 2,996 1,795 1,802 1,800 2.51%
Div Payout % 7.06% 37.32% 18.73% 19.15% 21.43% 32.77% 36.08% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 211,200 183,428 180,425 166,532 152,492 146,237 142,016 6.83%
NOSH 120,000 119,887 119,487 119,807 120,072 120,857 120,352 -0.04%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 27.94% 3.91% 5.65% 6.20% 5.44% 6.64% 4.28% -
ROE 14.02% 3.06% 9.76% 9.39% 5.49% 3.76% 3.51% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 88.31 119.80 260.74 210.76 128.22 68.57 96.80 -1.51%
EPS 24.67 4.68 14.73 13.06 6.98 4.55 4.15 34.55%
DPS 1.75 1.75 2.75 2.50 1.50 1.50 1.50 2.60%
NAPS 1.76 1.53 1.51 1.39 1.27 1.21 1.18 6.88%
Adjusted Per Share Value based on latest NOSH - 119,807
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 88.31 119.69 259.63 210.42 128.30 69.06 97.09 -1.56%
EPS 24.67 4.68 14.67 13.04 6.98 4.58 4.16 34.50%
DPS 1.74 1.74 2.75 2.50 1.50 1.50 1.50 2.50%
NAPS 1.76 1.5286 1.5035 1.3878 1.2708 1.2186 1.1835 6.83%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.88 0.92 1.15 0.99 0.60 0.80 0.80 -
P/RPS 1.00 0.77 0.44 0.47 0.47 1.17 0.83 3.15%
P/EPS 3.57 19.66 7.81 7.58 8.60 17.58 19.30 -24.49%
EY 28.04 5.09 12.81 13.19 11.63 5.69 5.18 32.47%
DY 1.99 1.90 2.39 2.53 2.50 1.87 1.87 1.04%
P/NAPS 0.50 0.60 0.76 0.71 0.47 0.66 0.68 -4.99%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 28/01/16 29/01/15 27/01/14 29/01/13 19/01/12 27/01/11 -
Price 0.91 0.80 1.09 0.94 0.59 0.71 1.15 -
P/RPS 1.03 0.67 0.42 0.45 0.46 1.04 1.19 -2.37%
P/EPS 3.69 17.10 7.40 7.20 8.46 15.60 27.74 -28.53%
EY 27.11 5.85 13.51 13.89 11.83 6.41 3.60 39.96%
DY 1.92 2.19 2.52 2.66 2.54 2.11 1.30 6.70%
P/NAPS 0.52 0.52 0.72 0.68 0.46 0.59 0.97 -9.86%

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