[MELATI] QoQ Quarter Result on 31-May-2012 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 216.33%
YoY- -59.68%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 50,009 40,211 46,105 49,042 18,596 12,049 34,169 28.93%
PBT 5,024 2,185 6,615 1,961 647 603 843 229.06%
Tax -1,731 -540 -1,743 -547 -200 -180 -146 420.73%
NP 3,293 1,645 4,872 1,414 447 423 697 181.82%
-
NP to SH 3,293 1,645 4,872 1,414 447 423 697 181.82%
-
Tax Rate 34.45% 24.71% 26.35% 27.89% 30.91% 29.85% 17.32% -
Total Cost 46,716 38,566 41,233 47,628 18,149 11,626 33,472 24.91%
-
Net Worth 155,669 152,492 150,828 146,193 147,389 146,237 145,408 4.65%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 1,795 - - - 1,802 -
Div Payout % - - 36.86% - - - 258.62% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 155,669 152,492 150,828 146,193 147,389 146,237 145,408 4.65%
NOSH 119,745 120,072 119,705 119,830 120,810 120,857 120,172 -0.23%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 6.58% 4.09% 10.57% 2.88% 2.40% 3.51% 2.04% -
ROE 2.12% 1.08% 3.23% 0.97% 0.30% 0.29% 0.48% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 41.76 33.49 38.52 40.93 15.39 9.97 28.43 29.24%
EPS 2.75 1.37 4.07 1.18 0.37 0.35 0.58 182.49%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.30 1.27 1.26 1.22 1.22 1.21 1.21 4.90%
Adjusted Per Share Value based on latest NOSH - 119,830
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 41.67 33.51 38.42 40.87 15.50 10.04 28.47 28.94%
EPS 2.74 1.37 4.06 1.18 0.37 0.35 0.58 181.81%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.2972 1.2708 1.2569 1.2183 1.2282 1.2186 1.2117 4.65%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.59 0.60 0.62 0.67 0.75 0.80 0.75 -
P/RPS 1.41 1.79 1.61 1.64 4.87 8.02 2.64 -34.19%
P/EPS 21.45 43.80 15.23 56.78 202.70 228.57 129.31 -69.84%
EY 4.66 2.28 6.56 1.76 0.49 0.44 0.77 232.46%
DY 0.00 0.00 2.42 0.00 0.00 0.00 2.00 -
P/NAPS 0.45 0.47 0.49 0.55 0.61 0.66 0.62 -19.25%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 29/01/13 30/10/12 25/07/12 24/04/12 19/01/12 28/10/11 -
Price 0.59 0.59 0.60 0.62 0.70 0.71 0.80 -
P/RPS 1.41 1.76 1.56 1.51 4.55 7.12 2.81 -36.88%
P/EPS 21.45 43.07 14.74 52.54 189.19 202.86 137.93 -71.11%
EY 4.66 2.32 6.78 1.90 0.53 0.49 0.72 247.69%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.87 -
P/NAPS 0.45 0.46 0.48 0.51 0.57 0.59 0.66 -22.55%

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