[MELATI] YoY TTM Result on 31-Aug-2013 [#4]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 12.92%
YoY- 71.94%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 101,354 178,813 323,143 226,235 125,792 81,725 141,587 -5.41%
PBT 36,955 10,859 26,351 16,755 9,826 8,150 7,694 29.86%
Tax 466 -3,054 -7,027 -4,451 -2,670 -2,050 -2,225 -
NP 37,421 7,805 19,324 12,304 7,156 6,100 5,469 37.74%
-
NP to SH 37,421 7,805 19,324 12,304 7,156 6,100 5,469 37.74%
-
Tax Rate -1.26% 28.12% 26.67% 26.57% 27.17% 25.15% 28.92% -
Total Cost 63,933 171,008 303,819 213,931 118,636 75,625 136,118 -11.82%
-
Net Worth 210,239 181,845 177,452 161,793 150,828 145,408 139,199 7.10%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 2,090 2,093 3,297 2,996 1,795 1,802 1,800 2.51%
Div Payout % 5.59% 26.82% 17.06% 24.35% 25.09% 29.55% 32.91% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 210,239 181,845 177,452 161,793 150,828 145,408 139,199 7.10%
NOSH 119,454 119,635 119,900 119,847 119,705 120,172 120,000 -0.07%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 36.92% 4.36% 5.98% 5.44% 5.69% 7.46% 3.86% -
ROE 17.80% 4.29% 10.89% 7.60% 4.74% 4.20% 3.93% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 84.85 149.46 269.51 188.77 105.08 68.01 117.99 -5.34%
EPS 31.33 6.52 16.12 10.27 5.98 5.08 4.56 37.83%
DPS 1.75 1.75 2.75 2.50 1.50 1.50 1.50 2.60%
NAPS 1.76 1.52 1.48 1.35 1.26 1.21 1.16 7.18%
Adjusted Per Share Value based on latest NOSH - 119,847
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 84.46 149.01 269.29 188.53 104.83 68.10 117.99 -5.41%
EPS 31.18 6.50 16.10 10.25 5.96 5.08 4.56 37.72%
DPS 1.74 1.74 2.75 2.50 1.50 1.50 1.50 2.50%
NAPS 1.752 1.5154 1.4788 1.3483 1.2569 1.2117 1.16 7.10%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.765 0.98 1.39 1.01 0.62 0.75 0.68 -
P/RPS 0.90 0.66 0.52 0.54 0.59 1.10 0.58 7.59%
P/EPS 2.44 15.02 8.62 9.84 10.37 14.78 14.92 -26.02%
EY 40.95 6.66 11.59 10.16 9.64 6.77 6.70 35.17%
DY 2.29 1.79 1.98 2.48 2.42 2.00 2.21 0.59%
P/NAPS 0.43 0.64 0.94 0.75 0.49 0.62 0.59 -5.13%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 28/10/15 30/10/14 30/10/13 30/10/12 28/10/11 27/10/10 -
Price 0.715 0.92 1.32 1.04 0.60 0.80 0.62 -
P/RPS 0.84 0.62 0.49 0.55 0.57 1.18 0.53 7.97%
P/EPS 2.28 14.10 8.19 10.13 10.04 15.76 13.60 -25.72%
EY 43.81 7.09 12.21 9.87 9.96 6.35 7.35 34.61%
DY 2.45 1.90 2.08 2.40 2.50 1.87 2.42 0.20%
P/NAPS 0.41 0.61 0.89 0.77 0.48 0.66 0.53 -4.18%

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