[MELATI] YoY TTM Result on 31-May-2013 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -2.92%
YoY- 265.51%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 67,355 224,801 333,519 191,489 113,856 101,971 145,049 -11.99%
PBT 25,406 11,431 31,071 15,299 4,054 9,675 10,808 15.29%
Tax -58 -3,513 -7,877 -4,403 -1,073 -2,616 -2,057 -44.80%
NP 25,348 7,918 23,194 10,896 2,981 7,059 8,751 19.37%
-
NP to SH 25,348 7,918 23,194 10,896 2,981 7,059 8,751 19.37%
-
Tax Rate 0.23% 30.73% 25.35% 28.78% 26.47% 27.04% 19.03% -
Total Cost 42,007 216,883 310,325 180,593 110,875 94,912 136,298 -17.79%
-
Net Worth 197,149 179,782 174,673 153,949 146,193 143,631 138,367 6.07%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - 3,297 2,996 1,795 1,802 1,800 2,999 -
Div Payout % - 41.64% 12.92% 16.48% 60.47% 25.50% 34.27% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 197,149 179,782 174,673 153,949 146,193 143,631 138,367 6.07%
NOSH 119,484 119,855 119,639 119,340 119,830 119,692 120,319 -0.11%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 37.63% 3.52% 6.95% 5.69% 2.62% 6.92% 6.03% -
ROE 12.86% 4.40% 13.28% 7.08% 2.04% 4.91% 6.32% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 56.37 187.56 278.77 160.46 95.01 85.19 120.55 -11.88%
EPS 21.21 6.61 19.39 9.13 2.49 5.90 7.27 19.51%
DPS 0.00 2.75 2.50 1.50 1.50 1.50 2.50 -
NAPS 1.65 1.50 1.46 1.29 1.22 1.20 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 119,340
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 56.13 187.33 277.93 159.57 94.88 84.98 120.87 -11.99%
EPS 21.12 6.60 19.33 9.08 2.48 5.88 7.29 19.37%
DPS 0.00 2.75 2.50 1.50 1.50 1.50 2.50 -
NAPS 1.6429 1.4982 1.4556 1.2829 1.2183 1.1969 1.1531 6.07%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.75 1.27 1.16 0.71 0.67 0.98 0.70 -
P/RPS 1.33 0.68 0.42 0.44 0.71 1.15 0.58 14.81%
P/EPS 3.54 19.22 5.98 7.78 26.93 16.62 9.62 -15.33%
EY 28.29 5.20 16.71 12.86 3.71 6.02 10.39 18.15%
DY 0.00 2.17 2.16 2.11 2.24 1.53 3.57 -
P/NAPS 0.45 0.85 0.79 0.55 0.55 0.82 0.61 -4.93%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 27/07/15 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 -
Price 0.735 1.08 1.43 0.90 0.62 0.89 0.68 -
P/RPS 1.30 0.58 0.51 0.56 0.65 1.04 0.56 15.05%
P/EPS 3.46 16.35 7.38 9.86 24.92 15.09 9.35 -15.25%
EY 28.86 6.12 13.56 10.14 4.01 6.63 10.70 17.96%
DY 0.00 2.55 1.75 1.67 2.42 1.69 3.68 -
P/NAPS 0.45 0.72 0.98 0.70 0.51 0.74 0.59 -4.41%

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