[MELATI] QoQ Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 81.5%
YoY- 209.19%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 56,255 21,808 103,863 50,158 36,901 36,901 19,706 131.55%
PBT 2,222 958 30,336 17,285 9,622 9,622 1,502 36.81%
Tax -1,209 -454 -166 -255 -239 -239 -435 126.64%
NP 1,013 504 30,170 17,030 9,383 9,383 1,067 -4.07%
-
NP to SH 1,013 504 30,170 17,030 9,383 9,383 1,067 -4.07%
-
Tax Rate 54.41% 47.39% 0.55% 1.48% 2.48% 2.48% 28.96% -
Total Cost 55,242 21,304 73,693 33,128 27,518 27,518 18,639 138.60%
-
Net Worth 210,138 211,200 210,293 197,189 191,245 0 183,428 11.49%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - 2,090 - - - - -
Div Payout % - - 6.93% - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 210,138 211,200 210,293 197,189 191,245 0 183,428 11.49%
NOSH 120,000 120,000 119,485 119,508 119,528 119,528 119,887 0.07%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 1.80% 2.31% 29.05% 33.95% 25.43% 25.43% 5.41% -
ROE 0.48% 0.24% 14.35% 8.64% 4.91% 0.00% 0.58% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 47.12 18.17 86.93 41.97 30.87 30.87 16.44 132.29%
EPS 0.85 0.42 25.25 14.25 7.85 7.85 0.89 -3.61%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.76 1.65 1.60 0.00 1.53 11.86%
Adjusted Per Share Value based on latest NOSH - 119,484
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 46.88 18.17 86.55 41.80 30.75 30.75 16.42 131.57%
EPS 0.84 0.42 25.14 14.19 7.82 7.82 0.89 -4.52%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.7512 1.76 1.7524 1.6432 1.5937 0.00 1.5286 11.49%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 0.84 0.88 0.765 0.75 0.76 0.70 0.92 -
P/RPS 1.78 4.84 0.88 1.79 2.46 2.27 5.60 -60.04%
P/EPS 99.01 209.52 3.03 5.26 9.68 8.92 103.37 -3.39%
EY 1.01 0.48 33.01 19.00 10.33 11.21 0.97 3.28%
DY 0.00 0.00 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.43 0.45 0.48 0.00 0.60 -16.35%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 27/04/17 19/01/17 26/10/16 26/07/16 27/04/16 - 28/01/16 -
Price 0.89 0.91 0.715 0.735 0.815 0.00 0.80 -
P/RPS 1.89 5.01 0.82 1.75 2.64 0.00 4.87 -53.12%
P/EPS 104.90 216.67 2.83 5.16 10.38 0.00 89.89 13.15%
EY 0.95 0.46 35.31 19.39 9.63 0.00 1.11 -11.71%
DY 0.00 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.41 0.45 0.51 0.00 0.52 -1.54%

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