[MELATI] YoY TTM Result on 30-Nov-2015 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -28.12%
YoY- -68.13%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 284,102 190,436 105,966 143,625 311,552 252,509 153,954 10.74%
PBT 3,379 3,728 29,792 7,881 23,985 21,416 11,408 -18.34%
Tax -999 -1,202 -184 -2,271 -6,383 -5,773 -3,030 -16.87%
NP 2,380 2,526 29,608 5,610 17,602 15,643 8,378 -18.91%
-
NP to SH 2,380 2,526 29,608 5,610 17,602 15,643 8,378 -18.91%
-
Tax Rate 29.56% 32.24% 0.62% 28.82% 26.61% 26.96% 26.56% -
Total Cost 281,722 187,910 76,358 138,015 293,950 236,866 145,576 11.62%
-
Net Worth 210,929 210,084 211,200 183,428 180,425 166,532 152,492 5.55%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 1,191 1,193 2,090 2,093 3,297 2,996 1,795 -6.60%
Div Payout % 50.08% 47.26% 7.06% 37.32% 18.73% 19.15% 21.43% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 210,929 210,084 211,200 183,428 180,425 166,532 152,492 5.55%
NOSH 120,000 120,000 120,000 119,887 119,487 119,807 120,072 -0.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.84% 1.33% 27.94% 3.91% 5.65% 6.20% 5.44% -
ROE 1.13% 1.20% 14.02% 3.06% 9.76% 9.39% 5.49% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 238.40 159.54 88.31 119.80 260.74 210.76 128.22 10.88%
EPS 2.00 2.12 24.67 4.68 14.73 13.06 6.98 -18.79%
DPS 1.00 1.00 1.75 1.75 2.75 2.50 1.50 -6.53%
NAPS 1.77 1.76 1.76 1.53 1.51 1.39 1.27 5.68%
Adjusted Per Share Value based on latest NOSH - 119,887
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 236.75 158.70 88.31 119.69 259.63 210.42 128.30 10.74%
EPS 1.98 2.11 24.67 4.68 14.67 13.04 6.98 -18.93%
DPS 0.99 0.99 1.74 1.74 2.75 2.50 1.50 -6.68%
NAPS 1.7577 1.7507 1.76 1.5286 1.5035 1.3878 1.2708 5.55%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.59 0.77 0.88 0.92 1.15 0.99 0.60 -
P/RPS 0.25 0.48 1.00 0.77 0.44 0.47 0.47 -9.98%
P/EPS 29.54 36.39 3.57 19.66 7.81 7.58 8.60 22.82%
EY 3.39 2.75 28.04 5.09 12.81 13.19 11.63 -18.56%
DY 1.69 1.30 1.99 1.90 2.39 2.53 2.50 -6.31%
P/NAPS 0.33 0.44 0.50 0.60 0.76 0.71 0.47 -5.72%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/19 27/03/18 19/01/17 28/01/16 29/01/15 27/01/14 29/01/13 -
Price 0.46 0.68 0.91 0.80 1.09 0.94 0.59 -
P/RPS 0.19 0.43 1.03 0.67 0.42 0.45 0.46 -13.69%
P/EPS 23.03 32.13 3.69 17.10 7.40 7.20 8.46 18.15%
EY 4.34 3.11 27.11 5.85 13.51 13.89 11.83 -15.38%
DY 2.17 1.47 1.92 2.19 2.52 2.66 2.54 -2.58%
P/NAPS 0.26 0.39 0.52 0.52 0.72 0.68 0.46 -9.06%

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