[MELATI] YoY TTM Result on 31-May-2011 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 50.74%
YoY- -19.33%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 333,519 191,489 113,856 101,971 145,049 191,439 216,807 7.43%
PBT 31,071 15,299 4,054 9,675 10,808 21,154 32,967 -0.98%
Tax -7,877 -4,403 -1,073 -2,616 -2,057 -5,754 -8,030 -0.31%
NP 23,194 10,896 2,981 7,059 8,751 15,400 24,937 -1.19%
-
NP to SH 23,194 10,896 2,981 7,059 8,751 15,400 24,937 -1.19%
-
Tax Rate 25.35% 28.78% 26.47% 27.04% 19.03% 27.20% 24.36% -
Total Cost 310,325 180,593 110,875 94,912 136,298 176,039 191,870 8.33%
-
Net Worth 174,673 153,949 146,193 143,631 138,367 131,956 121,062 6.29%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 2,996 1,795 1,802 1,800 2,999 6,596 9,008 -16.75%
Div Payout % 12.92% 16.48% 60.47% 25.50% 34.27% 42.83% 36.13% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 174,673 153,949 146,193 143,631 138,367 131,956 121,062 6.29%
NOSH 119,639 119,340 119,830 119,692 120,319 119,960 119,863 -0.03%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 6.95% 5.69% 2.62% 6.92% 6.03% 8.04% 11.50% -
ROE 13.28% 7.08% 2.04% 4.91% 6.32% 11.67% 20.60% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 278.77 160.46 95.01 85.19 120.55 159.58 180.88 7.47%
EPS 19.39 9.13 2.49 5.90 7.27 12.84 20.80 -1.16%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.50 -16.72%
NAPS 1.46 1.29 1.22 1.20 1.15 1.10 1.01 6.33%
Adjusted Per Share Value based on latest NOSH - 119,692
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 277.93 159.57 94.88 84.98 120.87 159.53 180.67 7.43%
EPS 19.33 9.08 2.48 5.88 7.29 12.83 20.78 -1.19%
DPS 2.50 1.50 1.50 1.50 2.50 5.50 7.51 -16.74%
NAPS 1.4556 1.2829 1.2183 1.1969 1.1531 1.0996 1.0089 6.29%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.16 0.71 0.67 0.98 0.70 0.65 1.29 -
P/RPS 0.42 0.44 0.71 1.15 0.58 0.41 0.71 -8.37%
P/EPS 5.98 7.78 26.93 16.62 9.62 5.06 6.20 -0.60%
EY 16.71 12.86 3.71 6.02 10.39 19.75 16.13 0.59%
DY 2.16 2.11 2.24 1.53 3.57 8.46 5.81 -15.19%
P/NAPS 0.79 0.55 0.55 0.82 0.61 0.59 1.28 -7.72%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 -
Price 1.43 0.90 0.62 0.89 0.68 0.80 1.07 -
P/RPS 0.51 0.56 0.65 1.04 0.56 0.50 0.59 -2.39%
P/EPS 7.38 9.86 24.92 15.09 9.35 6.23 5.14 6.21%
EY 13.56 10.14 4.01 6.63 10.70 16.05 19.44 -5.82%
DY 1.75 1.67 2.42 1.69 3.68 6.88 7.01 -20.64%
P/NAPS 0.98 0.70 0.51 0.74 0.59 0.73 1.06 -1.29%

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