[MELATI] YoY TTM Result on 31-May-2009 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -2.93%
YoY- -38.24%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 113,856 101,971 145,049 191,439 216,807 82,666 6.60%
PBT 4,054 9,675 10,808 21,154 32,967 19,998 -27.30%
Tax -1,073 -2,616 -2,057 -5,754 -8,030 -4,980 -26.40%
NP 2,981 7,059 8,751 15,400 24,937 15,018 -27.60%
-
NP to SH 2,981 7,059 8,751 15,400 24,937 15,018 -27.60%
-
Tax Rate 26.47% 27.04% 19.03% 27.20% 24.36% 24.90% -
Total Cost 110,875 94,912 136,298 176,039 191,870 67,648 10.37%
-
Net Worth 146,193 143,631 138,367 131,956 121,062 100,834 7.70%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 1,802 1,800 2,999 6,596 9,008 - -
Div Payout % 60.47% 25.50% 34.27% 42.83% 36.13% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 146,193 143,631 138,367 131,956 121,062 100,834 7.70%
NOSH 119,830 119,692 120,319 119,960 119,863 114,584 0.89%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 2.62% 6.92% 6.03% 8.04% 11.50% 18.17% -
ROE 2.04% 4.91% 6.32% 11.67% 20.60% 14.89% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 95.01 85.19 120.55 159.58 180.88 72.14 5.65%
EPS 2.49 5.90 7.27 12.84 20.80 13.11 -28.24%
DPS 1.50 1.50 2.50 5.50 7.50 0.00 -
NAPS 1.22 1.20 1.15 1.10 1.01 0.88 6.74%
Adjusted Per Share Value based on latest NOSH - 119,960
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 94.88 84.98 120.87 159.53 180.67 68.89 6.60%
EPS 2.48 5.88 7.29 12.83 20.78 12.51 -27.62%
DPS 1.50 1.50 2.50 5.50 7.51 0.00 -
NAPS 1.2183 1.1969 1.1531 1.0996 1.0089 0.8403 7.70%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.67 0.98 0.70 0.65 1.29 1.48 -
P/RPS 0.71 1.15 0.58 0.41 0.71 2.05 -19.09%
P/EPS 26.93 16.62 9.62 5.06 6.20 11.29 18.96%
EY 3.71 6.02 10.39 19.75 16.13 8.86 -15.96%
DY 2.24 1.53 3.57 8.46 5.81 0.00 -
P/NAPS 0.55 0.82 0.61 0.59 1.28 1.68 -19.99%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 - -
Price 0.62 0.89 0.68 0.80 1.07 0.00 -
P/RPS 0.65 1.04 0.56 0.50 0.59 0.00 -
P/EPS 24.92 15.09 9.35 6.23 5.14 0.00 -
EY 4.01 6.63 10.70 16.05 19.44 0.00 -
DY 2.42 1.69 3.68 6.88 7.01 0.00 -
P/NAPS 0.51 0.74 0.59 0.73 1.06 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