[MELATI] YoY TTM Result on 31-May-2020 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
28-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- -42.2%
YoY- -2.14%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 57,722 119,195 160,049 256,293 213,013 298,121 142,194 -13.94%
PBT 18,954 27,110 5,682 5,111 4,253 2,542 16,681 2.15%
Tax -2,730 -8,189 -2,581 -3,007 -2,103 -189 -2,014 5.19%
NP 16,224 18,921 3,101 2,104 2,150 2,353 14,667 1.69%
-
NP to SH 16,224 18,921 3,101 2,104 2,150 2,353 14,667 1.69%
-
Tax Rate 14.40% 30.21% 45.42% 58.83% 49.45% 7.44% 12.07% -
Total Cost 41,498 100,274 156,948 254,189 210,863 295,768 127,527 -17.05%
-
Net Worth 244,255 229,284 211,868 211,074 210,116 209,909 208,934 2.63%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 1,200 1,164 1,702 1,187 1,191 1,193 2,090 -8.82%
Div Payout % 7.40% 6.15% 54.91% 56.42% 55.43% 50.73% 14.25% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 244,255 229,284 211,868 211,074 210,116 209,909 208,934 2.63%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 28.11% 15.87% 1.94% 0.82% 1.01% 0.79% 10.31% -
ROE 6.64% 8.25% 1.46% 1.00% 1.02% 1.12% 7.02% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 49.86 102.41 137.49 216.13 179.44 249.96 119.10 -13.50%
EPS 14.02 16.26 2.66 1.77 1.81 1.97 12.28 2.23%
DPS 1.04 1.00 1.44 1.00 1.00 1.00 1.75 -8.30%
NAPS 2.11 1.97 1.82 1.78 1.77 1.76 1.75 3.16%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 48.10 99.33 133.37 213.58 177.51 248.43 118.50 -13.94%
EPS 13.52 15.77 2.58 1.75 1.79 1.96 12.22 1.69%
DPS 1.00 0.97 1.42 0.99 0.99 0.99 1.74 -8.81%
NAPS 2.0355 1.9107 1.7656 1.759 1.751 1.7492 1.7411 2.63%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.585 0.575 0.595 0.38 0.45 0.61 0.845 -
P/RPS 1.17 0.56 0.43 0.18 0.25 0.24 0.71 8.67%
P/EPS 4.17 3.54 22.34 21.42 24.85 30.92 6.88 -8.00%
EY 23.96 28.27 4.48 4.67 4.02 3.23 14.54 8.67%
DY 1.77 1.74 2.42 2.63 2.22 1.64 2.07 -2.57%
P/NAPS 0.28 0.29 0.33 0.21 0.25 0.35 0.48 -8.58%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 28/07/23 28/07/22 28/07/21 28/07/20 29/07/19 30/07/18 26/07/17 -
Price 0.54 0.57 0.59 0.34 0.455 0.55 0.845 -
P/RPS 1.08 0.56 0.43 0.16 0.25 0.22 0.71 7.23%
P/EPS 3.85 3.51 22.15 19.16 25.12 27.88 6.88 -9.21%
EY 25.95 28.52 4.51 5.22 3.98 3.59 14.54 10.13%
DY 1.92 1.75 2.44 2.94 2.20 1.82 2.07 -1.24%
P/NAPS 0.26 0.29 0.32 0.19 0.26 0.31 0.48 -9.70%

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