[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos