[MELATI] QoQ Quarter 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- -67.02%
YoY- -23.2%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 78,025 66,485 80,851 55,164 50,009 40,211 46,105 42.14%
PBT 7,203 6,846 8,071 1,475 5,024 2,185 6,615 5.85%
Tax -1,913 -1,862 -1,791 -389 -1,731 -540 -1,743 6.41%
NP 5,290 4,984 6,280 1,086 3,293 1,645 4,872 5.65%
-
NP to SH 5,290 4,984 6,280 1,086 3,293 1,645 4,872 5.65%
-
Tax Rate 26.56% 27.20% 22.19% 26.37% 34.45% 24.71% 26.35% -
Total Cost 72,735 61,501 74,571 54,078 46,716 38,566 41,233 46.14%
-
Net Worth 171,147 166,532 161,793 153,949 155,669 152,492 150,828 8.81%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - 2,996 - - - 1,795 -
Div Payout % - - 47.71% - - - 36.86% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 171,147 166,532 161,793 153,949 155,669 152,492 150,828 8.81%
NOSH 119,683 119,807 119,847 119,340 119,745 120,072 119,705 -0.01%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 6.78% 7.50% 7.77% 1.97% 6.58% 4.09% 10.57% -
ROE 3.09% 2.99% 3.88% 0.71% 2.12% 1.08% 3.23% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 65.19 55.49 67.46 46.22 41.76 33.49 38.52 42.15%
EPS 4.42 4.16 5.24 0.91 2.75 1.37 4.07 5.66%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.43 1.39 1.35 1.29 1.30 1.27 1.26 8.82%
Adjusted Per Share Value based on latest NOSH - 119,340
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 65.02 55.40 67.38 45.97 41.67 33.51 38.42 42.14%
EPS 4.41 4.15 5.23 0.91 2.74 1.37 4.06 5.68%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.4262 1.3878 1.3483 1.2829 1.2972 1.2708 1.2569 8.81%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.99 0.99 1.01 0.71 0.59 0.60 0.62 -
P/RPS 1.52 1.78 1.50 1.54 1.41 1.79 1.61 -3.77%
P/EPS 22.40 23.80 19.27 78.02 21.45 43.80 15.23 29.42%
EY 4.46 4.20 5.19 1.28 4.66 2.28 6.56 -22.73%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.42 -
P/NAPS 0.69 0.71 0.75 0.55 0.45 0.47 0.49 25.71%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 27/01/14 30/10/13 30/07/13 29/04/13 29/01/13 30/10/12 -
Price 0.96 0.94 1.04 0.90 0.59 0.59 0.60 -
P/RPS 1.47 1.69 1.54 1.95 1.41 1.76 1.56 -3.89%
P/EPS 21.72 22.60 19.85 98.90 21.45 43.07 14.74 29.58%
EY 4.60 4.43 5.04 1.01 4.66 2.32 6.78 -22.84%
DY 0.00 0.00 2.40 0.00 0.00 0.00 2.50 -
P/NAPS 0.67 0.68 0.77 0.70 0.45 0.46 0.48 24.97%

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