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

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	105,966	143,625	311,552	252,509	153,954	82,876	116,504	-1.56%
YoY %	-26.22%	-53.90%	23.38%	64.02%	85.76%	-28.86%	-	-
Horiz. %	90.95%	123.28%	267.42%	216.74%	132.14%	71.14%	100.00%	-
PBT	29,792	7,881	23,985	21,416	11,408	7,370	6,984	27.32%
YoY %	278.02%	-67.14%	12.00%	87.73%	54.79%	5.53%	-	-
Horiz. %	426.58%	112.84%	343.43%	306.64%	163.34%	105.53%	100.00%	-
Tax	-184	-2,271	-6,383	-5,773	-3,030	-1,870	-1,995	-32.75%
YoY %	91.90%	64.42%	-10.57%	-90.53%	-62.03%	6.27%	-	-
Horiz. %	9.22%	113.83%	319.95%	289.37%	151.88%	93.73%	100.00%	-
NP	29,608	5,610	17,602	15,643	8,378	5,500	4,989	34.51%
YoY %	427.77%	-68.13%	12.52%	86.72%	52.33%	10.24%	-	-
Horiz. %	593.47%	112.45%	352.82%	313.55%	167.93%	110.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,608	5,610	17,602	15,643	8,378	5,500	4,989	34.51%
YoY %	427.77%	-68.13%	12.52%	86.72%	52.33%	10.24%	-	-
Horiz. %	593.47%	112.45%	352.82%	313.55%	167.93%	110.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.62%	28.82%	26.61%	26.96%	26.56%	25.37%	28.57%	-
YoY %	-97.85%	8.31%	-1.30%	1.51%	4.69%	-11.20%	-	-
Horiz. %	2.17%	100.88%	93.14%	94.36%	92.96%	88.80%	100.00%	-
Total Cost	76,358	138,015	293,950	236,866	145,576	77,376	111,515	-6.11%
YoY %	-44.67%	-53.05%	24.10%	62.71%	88.14%	-30.61%	-	-
Horiz. %	68.47%	123.76%	263.60%	212.41%	130.54%	69.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,200	183,428	180,425	166,532	152,492	146,237	142,016	6.83%
YoY %	15.14%	1.66%	8.34%	9.21%	4.28%	2.97%	-	-
Horiz. %	148.72%	129.16%	127.05%	117.26%	107.38%	102.97%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	2,090	2,093	3,297	2,996	1,795	1,802	1,800	2.51%
YoY %	-0.14%	-36.52%	10.05%	66.91%	-0.39%	0.11%	-	-
Horiz. %	116.11%	116.28%	183.17%	166.44%	99.72%	100.11%	100.00%	-
Div Payout %	7.06%	37.32%	18.73%	19.15%	21.43%	32.77%	36.08%	-
YoY %	-81.08%	99.25%	-2.19%	-10.64%	-34.60%	-9.17%	-	-
Horiz. %	19.57%	103.44%	51.91%	53.08%	59.40%	90.83%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	211,200	183,428	180,425	166,532	152,492	146,237	142,016	6.83%
YoY %	15.14%	1.66%	8.34%	9.21%	4.28%	2.97%	-	-
Horiz. %	148.72%	129.16%	127.05%	117.26%	107.38%	102.97%	100.00%	-
NOSH	120,000	119,887	119,487	119,807	120,072	120,857	120,352	-0.04%
YoY %	0.09%	0.33%	-0.27%	-0.22%	-0.65%	0.42%	-	-
Horiz. %	99.71%	99.61%	99.28%	99.55%	99.77%	100.42%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	27.94%	3.91%	5.65%	6.20%	5.44%	6.64%	4.28%	-
YoY %	614.58%	-30.80%	-8.87%	13.97%	-18.07%	55.14%	-	-
Horiz. %	652.80%	91.36%	132.01%	144.86%	127.10%	155.14%	100.00%	-
ROE	14.02%	3.06%	9.76%	9.39%	5.49%	3.76%	3.51%	-
YoY %	358.17%	-68.65%	3.94%	71.04%	46.01%	7.12%	-	-
Horiz. %	399.43%	87.18%	278.06%	267.52%	156.41%	107.12%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	88.31	119.80	260.74	210.76	128.22	68.57	96.80	-1.51%
YoY %	-26.29%	-54.05%	23.71%	64.37%	86.99%	-29.16%	-	-
Horiz. %	91.23%	123.76%	269.36%	217.73%	132.46%	70.84%	100.00%	-
EPS	24.67	4.68	14.73	13.06	6.98	4.55	4.15	34.55%
YoY %	427.14%	-68.23%	12.79%	87.11%	53.41%	9.64%	-	-
Horiz. %	594.46%	112.77%	354.94%	314.70%	168.19%	109.64%	100.00%	-
DPS	1.75	1.75	2.75	2.50	1.50	1.50	1.50	2.60%
YoY %	0.00%	-36.36%	10.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	116.67%	116.67%	183.33%	166.67%	100.00%	100.00%	100.00%	-
NAPS	1.76	1.53	1.51	1.39	1.27	1.21	1.18	6.88%
YoY %	15.03%	1.32%	8.63%	9.45%	4.96%	2.54%	-	-
Horiz. %	149.15%	129.66%	127.97%	117.80%	107.63%	102.54%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 119,807
RPS	88.31	119.69	259.63	210.42	128.30	69.06	97.09	-1.56%
YoY %	-26.22%	-53.90%	23.39%	64.01%	85.78%	-28.87%	-	-
Horiz. %	90.96%	123.28%	267.41%	216.73%	132.15%	71.13%	100.00%	-
EPS	24.67	4.68	14.67	13.04	6.98	4.58	4.16	34.50%
YoY %	427.14%	-68.10%	12.50%	86.82%	52.40%	10.10%	-	-
Horiz. %	593.03%	112.50%	352.64%	313.46%	167.79%	110.10%	100.00%	-
DPS	1.74	1.74	2.75	2.50	1.50	1.50	1.50	2.50%
YoY %	0.00%	-36.73%	10.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	116.00%	116.00%	183.33%	166.67%	100.00%	100.00%	100.00%	-
NAPS	1.76	1.5286	1.5035	1.3878	1.2708	1.2186	1.1835	6.83%
YoY %	15.14%	1.67%	8.34%	9.21%	4.28%	2.97%	-	-
Horiz. %	148.71%	129.16%	127.04%	117.26%	107.38%	102.97%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	29.87%	75.00%	-6.38%	0.00%	-59.83%	40.96%	-	-
Horiz. %	120.48%	92.77%	53.01%	56.63%	56.63%	140.96%	100.00%	-
P/EPS	3.57	19.66	7.81	7.58	8.60	17.58	19.30	-24.49%
YoY %	-81.84%	151.73%	3.03%	-11.86%	-51.08%	-8.91%	-	-
Horiz. %	18.50%	101.87%	40.47%	39.27%	44.56%	91.09%	100.00%	-
EY	28.04	5.09	12.81	13.19	11.63	5.69	5.18	32.47%
YoY %	450.88%	-60.27%	-2.88%	13.41%	104.39%	9.85%	-	-
Horiz. %	541.31%	98.26%	247.30%	254.63%	224.52%	109.85%	100.00%	-
DY	1.99	1.90	2.39	2.53	2.50	1.87	1.87	1.04%
YoY %	4.74%	-20.50%	-5.53%	1.20%	33.69%	0.00%	-	-
Horiz. %	106.42%	101.60%	127.81%	135.29%	133.69%	100.00%	100.00%	-
P/NAPS	0.50	0.60	0.76	0.71	0.47	0.66	0.68	-4.99%
YoY %	-16.67%	-21.05%	7.04%	51.06%	-28.79%	-2.94%	-	-
Horiz. %	73.53%	88.24%	111.76%	104.41%	69.12%	97.06%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	53.73%	59.52%	-6.67%	-2.17%	-55.77%	-12.61%	-	-
Horiz. %	86.55%	56.30%	35.29%	37.82%	38.66%	87.39%	100.00%	-
P/EPS	3.69	17.10	7.40	7.20	8.46	15.60	27.74	-28.53%
YoY %	-78.42%	131.08%	2.78%	-14.89%	-45.77%	-43.76%	-	-
Horiz. %	13.30%	61.64%	26.68%	25.96%	30.50%	56.24%	100.00%	-
EY	27.11	5.85	13.51	13.89	11.83	6.41	3.60	39.96%
YoY %	363.42%	-56.70%	-2.74%	17.41%	84.56%	78.06%	-	-
Horiz. %	753.06%	162.50%	375.28%	385.83%	328.61%	178.06%	100.00%	-
DY	1.92	2.19	2.52	2.66	2.54	2.11	1.30	6.70%
YoY %	-12.33%	-13.10%	-5.26%	4.72%	20.38%	62.31%	-	-
Horiz. %	147.69%	168.46%	193.85%	204.62%	195.38%	162.31%	100.00%	-
P/NAPS	0.52	0.52	0.72	0.68	0.46	0.59	0.97	-9.86%
YoY %	0.00%	-27.78%	5.88%	47.83%	-22.03%	-39.18%	-	-
Horiz. %	53.61%	53.61%	74.23%	70.10%	47.42%	60.82%	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 - 5 July 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

983

HLIND

HONG LEONG INDUSTRIES BHD

969

JCY

JCY INTERNATIONAL BERHAD

528

GENTING

GENTING BHD

523

DNEX

DAGANG NEXCHANGE BERHAD

495

YTLPOWR

YTL POWER INTERNATIONAL BHD

465

MAYBANK

MALAYAN BANKING BHD

435

TOPGLOV

TOP GLOVE CORPORATION BHD

435

GENM

GENTING MALAYSIA BERHAD

427

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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