[MELATI] YoY TTM Result on 31-May-2016 [#3]

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
TTM Result
Revenue	213,013	298,121	142,194	67,355	224,801	333,519	191,489	1.79%
YoY %	-28.55%	109.66%	111.11%	-70.04%	-32.60%	74.17%	-	-
Horiz. %	111.24%	155.69%	74.26%	35.17%	117.40%	174.17%	100.00%	-
PBT	4,253	2,542	16,681	25,406	11,431	31,071	15,299	-19.20%
YoY %	67.31%	-84.76%	-34.34%	122.26%	-63.21%	103.09%	-	-
Horiz. %	27.80%	16.62%	109.03%	166.06%	74.72%	203.09%	100.00%	-
Tax	-2,103	-189	-2,014	-58	-3,513	-7,877	-4,403	-11.58%
YoY %	-1,012.70%	90.62%	-3,372.41%	98.35%	55.40%	-78.90%	-	-
Horiz. %	47.76%	4.29%	45.74%	1.32%	79.79%	178.90%	100.00%	-
NP	2,150	2,353	14,667	25,348	7,918	23,194	10,896	-23.68%
YoY %	-8.63%	-83.96%	-42.14%	220.13%	-65.86%	112.87%	-	-
Horiz. %	19.73%	21.60%	134.61%	232.64%	72.67%	212.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,150	2,353	14,667	25,348	7,918	23,194	10,896	-23.68%
YoY %	-8.63%	-83.96%	-42.14%	220.13%	-65.86%	112.87%	-	-
Horiz. %	19.73%	21.60%	134.61%	232.64%	72.67%	212.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.45%	7.44%	12.07%	0.23%	30.73%	25.35%	28.78%	-
YoY %	564.65%	-38.36%	5,147.83%	-99.25%	21.22%	-11.92%	-	-
Horiz. %	171.82%	25.85%	41.94%	0.80%	106.78%	88.08%	100.00%	-
Total Cost	210,863	295,768	127,527	42,007	216,883	310,325	180,593	2.61%
YoY %	-28.71%	131.93%	203.59%	-80.63%	-30.11%	71.84%	-	-
Horiz. %	116.76%	163.78%	70.62%	23.26%	120.09%	171.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,116	209,909	208,934	197,149	179,782	174,673	153,949	5.31%
YoY %	0.10%	0.47%	5.98%	9.66%	2.92%	13.46%	-	-
Horiz. %	136.48%	136.35%	135.72%	128.06%	116.78%	113.46%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Dividend
Div	1,191	1,193	2,090	-	3,297	2,996	1,795	-6.60%
YoY %	-0.17%	-42.92%	0.00%	-	10.05%	66.91%	-	-
Horiz. %	66.35%	66.46%	116.43%	-	183.68%	166.91%	100.00%	-
Div Payout %	55.43%	50.73%	14.25%	-	41.64%	12.92%	16.48%	-
YoY %	9.26%	256.00%	0.00%	-	222.29%	-21.60%	-	-
Horiz. %	336.35%	307.83%	86.47%	-	252.67%	78.40%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Equity
Net Worth	210,116	209,909	208,934	197,149	179,782	174,673	153,949	5.31%
YoY %	0.10%	0.47%	5.98%	9.66%	2.92%	13.46%	-	-
Horiz. %	136.48%	136.35%	135.72%	128.06%	116.78%	113.46%	100.00%	-
NOSH	120,000	120,000	120,000	119,484	119,855	119,639	119,340	0.09%
YoY %	0.00%	0.00%	0.43%	-0.31%	0.18%	0.25%	-	-
Horiz. %	100.55%	100.55%	100.55%	100.12%	100.43%	100.25%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Ratio Analysis
NP Margin	1.01%	0.79%	10.31%	37.63%	3.52%	6.95%	5.69%	-
YoY %	27.85%	-92.34%	-72.60%	969.03%	-49.35%	22.14%	-	-
Horiz. %	17.75%	13.88%	181.20%	661.34%	61.86%	122.14%	100.00%	-
ROE	1.02%	1.12%	7.02%	12.86%	4.40%	13.28%	7.08%	-
YoY %	-8.93%	-84.05%	-45.41%	192.27%	-66.87%	87.57%	-	-
Horiz. %	14.41%	15.82%	99.15%	181.64%	62.15%	187.57%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Per Share
RPS	179.44	249.96	119.10	56.37	187.56	278.77	160.46	1.87%
YoY %	-28.21%	109.87%	111.28%	-69.95%	-32.72%	73.73%	-	-
Horiz. %	111.83%	155.78%	74.22%	35.13%	116.89%	173.73%	100.00%	-
EPS	1.81	1.97	12.28	21.21	6.61	19.39	9.13	-23.63%
YoY %	-8.12%	-83.96%	-42.10%	220.88%	-65.91%	112.38%	-	-
Horiz. %	19.82%	21.58%	134.50%	232.31%	72.40%	212.38%	100.00%	-
DPS	1.00	1.00	1.75	0.00	2.75	2.50	1.50	-6.53%
YoY %	0.00%	-42.86%	0.00%	0.00%	10.00%	66.67%	-	-
Horiz. %	66.67%	66.67%	116.67%	0.00%	183.33%	166.67%	100.00%	-
NAPS	1.77	1.76	1.75	1.65	1.50	1.46	1.29	5.41%
YoY %	0.57%	0.57%	6.06%	10.00%	2.74%	13.18%	-	-
Horiz. %	137.21%	136.43%	135.66%	127.91%	116.28%	113.18%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Adjusted Per Share Value based on latest NOSH - 119,484
RPS	177.51	248.43	118.50	56.13	187.33	277.93	159.57	1.79%
YoY %	-28.55%	109.65%	111.12%	-70.04%	-32.60%	74.17%	-	-
Horiz. %	111.24%	155.69%	74.26%	35.18%	117.40%	174.17%	100.00%	-
EPS	1.79	1.96	12.22	21.12	6.60	19.33	9.08	-23.70%
YoY %	-8.67%	-83.96%	-42.14%	220.00%	-65.86%	112.89%	-	-
Horiz. %	19.71%	21.59%	134.58%	232.60%	72.69%	212.89%	100.00%	-
DPS	0.99	0.99	1.74	0.00	2.75	2.50	1.50	-6.68%
YoY %	0.00%	-43.10%	0.00%	0.00%	10.00%	66.67%	-	-
Horiz. %	66.00%	66.00%	116.00%	0.00%	183.33%	166.67%	100.00%	-
NAPS	1.751	1.7492	1.7411	1.6429	1.4982	1.4556	1.2829	5.31%
YoY %	0.10%	0.47%	5.98%	9.66%	2.93%	13.46%	-	-
Horiz. %	136.49%	136.35%	135.72%	128.06%	116.78%	113.46%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	-
Price	0.45	0.61	0.845	0.75	1.27	1.16	0.71	-
P/RPS	0.25	0.24	0.71	1.33	0.68	0.42	0.44	-8.98%
YoY %	4.17%	-66.20%	-46.62%	95.59%	61.90%	-4.55%	-	-
Horiz. %	56.82%	54.55%	161.36%	302.27%	154.55%	95.45%	100.00%	-
P/EPS	24.85	30.92	6.88	3.54	19.22	5.98	7.78	21.34%
YoY %	-19.63%	349.42%	94.35%	-81.58%	221.40%	-23.14%	-	-
Horiz. %	319.41%	397.43%	88.43%	45.50%	247.04%	76.86%	100.00%	-
EY	4.02	3.23	14.54	28.29	5.20	16.71	12.86	-17.61%
YoY %	24.46%	-77.79%	-48.60%	444.04%	-68.88%	29.94%	-	-
Horiz. %	31.26%	25.12%	113.06%	219.98%	40.44%	129.94%	100.00%	-
DY	2.22	1.64	2.07	0.00	2.17	2.16	2.11	0.85%
YoY %	35.37%	-20.77%	0.00%	0.00%	0.46%	2.37%	-	-
Horiz. %	105.21%	77.73%	98.10%	0.00%	102.84%	102.37%	100.00%	-
P/NAPS	0.25	0.35	0.48	0.45	0.85	0.79	0.55	-12.30%
YoY %	-28.57%	-27.08%	6.67%	-47.06%	7.59%	43.64%	-	-
Horiz. %	45.45%	63.64%	87.27%	81.82%	154.55%	143.64%	100.00%	-

	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	CAGR
Price Multiplier on Announcement Date
Date	29/07/19	30/07/18	26/07/17	26/07/16	27/07/15	21/07/14	30/07/13	-
Price	0.455	0.55	0.845	0.735	1.08	1.43	0.90	-
P/RPS	0.25	0.22	0.71	1.30	0.58	0.51	0.56	-12.57%
YoY %	13.64%	-69.01%	-45.38%	124.14%	13.73%	-8.93%	-	-
Horiz. %	44.64%	39.29%	126.79%	232.14%	103.57%	91.07%	100.00%	-
P/EPS	25.12	27.88	6.88	3.46	16.35	7.38	9.86	16.85%
YoY %	-9.90%	305.23%	98.84%	-78.84%	121.54%	-25.15%	-	-
Horiz. %	254.77%	282.76%	69.78%	35.09%	165.82%	74.85%	100.00%	-
EY	3.98	3.59	14.54	28.86	6.12	13.56	10.14	-14.42%
YoY %	10.86%	-75.31%	-49.62%	371.57%	-54.87%	33.73%	-	-
Horiz. %	39.25%	35.40%	143.39%	284.62%	60.36%	133.73%	100.00%	-
DY	2.20	1.82	2.07	0.00	2.55	1.75	1.67	4.69%
YoY %	20.88%	-12.08%	0.00%	0.00%	45.71%	4.79%	-	-
Horiz. %	131.74%	108.98%	123.95%	0.00%	152.69%	104.79%	100.00%	-
P/NAPS	0.26	0.31	0.48	0.45	0.72	0.98	0.70	-15.20%
YoY %	-16.13%	-35.42%	6.67%	-37.50%	-26.53%	40.00%	-	-
Horiz. %	37.14%	44.29%	68.57%	64.29%	102.86%	140.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos