[MELATI] YoY TTM Result on 31-Aug-2010 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -37.5%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 226,235 125,792 81,725 141,587 178,116 208,540 162,133 5.70%
PBT 16,755 9,826 8,150 7,694 16,010 25,685 37,906 -12.71%
Tax -4,451 -2,670 -2,050 -2,225 -3,320 -6,778 -9,210 -11.40%
NP 12,304 7,156 6,100 5,469 12,690 18,907 28,696 -13.15%
-
NP to SH 12,304 7,156 6,100 5,469 12,690 18,907 28,696 -13.15%
-
Tax Rate 26.57% 27.17% 25.15% 28.92% 20.74% 26.39% 24.30% -
Total Cost 213,931 118,636 75,625 136,118 165,426 189,633 133,437 8.17%
-
Net Worth 161,793 150,828 145,408 139,199 119,961 128,332 116,513 5.61%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 2,996 1,795 1,802 1,800 2,999 6,596 9,008 -16.74%
Div Payout % 24.35% 25.09% 29.55% 32.91% 23.63% 34.89% 31.39% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 161,793 150,828 145,408 139,199 119,961 128,332 116,513 5.61%
NOSH 119,847 119,705 120,172 120,000 119,961 119,937 120,117 -0.03%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 5.44% 5.69% 7.46% 3.86% 7.12% 9.07% 17.70% -
ROE 7.60% 4.74% 4.20% 3.93% 10.58% 14.73% 24.63% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 188.77 105.08 68.01 117.99 148.48 173.87 134.98 5.74%
EPS 10.27 5.98 5.08 4.56 10.58 15.76 23.89 -13.11%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.50 -16.71%
NAPS 1.35 1.26 1.21 1.16 1.00 1.07 0.97 5.65%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 188.53 104.83 68.10 117.99 148.43 173.78 135.11 5.70%
EPS 10.25 5.96 5.08 4.56 10.58 15.76 23.91 -13.15%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.51 -16.73%
NAPS 1.3483 1.2569 1.2117 1.16 0.9997 1.0694 0.9709 5.62%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 1.01 0.62 0.75 0.68 0.75 1.00 1.43 -
P/RPS 0.54 0.59 1.10 0.58 0.51 0.58 1.06 -10.62%
P/EPS 9.84 10.37 14.78 14.92 7.09 6.34 5.99 8.61%
EY 10.16 9.64 6.77 6.70 14.10 15.76 16.71 -7.95%
DY 2.48 2.42 2.00 2.21 3.33 5.50 5.24 -11.71%
P/NAPS 0.75 0.49 0.62 0.59 0.75 0.93 1.47 -10.60%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/10/13 30/10/12 28/10/11 27/10/10 28/10/09 28/10/08 - -
Price 1.04 0.60 0.80 0.62 0.74 1.06 0.00 -
P/RPS 0.55 0.57 1.18 0.53 0.50 0.61 0.00 -
P/EPS 10.13 10.04 15.76 13.60 7.00 6.72 0.00 -
EY 9.87 9.96 6.35 7.35 14.30 14.87 0.00 -
DY 2.40 2.50 1.87 2.42 3.38 5.19 0.00 -
P/NAPS 0.77 0.48 0.66 0.53 0.74 0.99 0.00 -

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
Post a Comment