[MELATI] QoQ TTM Result on 28-Feb-2017 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -26.37%
YoY- 74.29%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 190,436 168,047 142,194 123,216 105,966 101,354 67,355 99.82%
PBT 3,728 3,909 16,681 22,935 29,792 36,955 25,406 -72.14%
Tax -1,202 -1,483 -2,014 -1,135 -184 466 -58 653.09%
NP 2,526 2,426 14,667 21,800 29,608 37,421 25,348 -78.47%
-
NP to SH 2,526 2,426 14,667 21,800 29,608 37,421 25,348 -78.47%
-
Tax Rate 32.24% 37.94% 12.07% 4.95% 0.62% -1.26% 0.23% -
Total Cost 187,910 165,621 127,527 101,416 76,358 63,933 42,007 171.24%
-
Net Worth 210,084 210,101 208,934 210,138 211,200 210,239 197,149 4.32%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 1,193 1,193 2,090 2,090 2,090 2,090 - -
Div Payout % 47.26% 49.21% 14.25% 9.59% 7.06% 5.59% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 210,084 210,101 208,934 210,138 211,200 210,239 197,149 4.32%
NOSH 120,000 120,000 120,000 120,000 120,000 119,454 119,484 0.28%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.33% 1.44% 10.31% 17.69% 27.94% 36.92% 37.63% -
ROE 1.20% 1.15% 7.02% 10.37% 14.02% 17.80% 12.86% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 159.54 140.77 119.10 103.20 88.31 84.85 56.37 99.95%
EPS 2.12 2.03 12.28 18.26 24.67 31.33 21.21 -78.43%
DPS 1.00 1.00 1.75 1.75 1.75 1.75 0.00 -
NAPS 1.76 1.76 1.75 1.76 1.76 1.76 1.65 4.39%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 158.70 140.04 118.50 102.68 88.31 84.46 56.13 99.82%
EPS 2.11 2.02 12.22 18.17 24.67 31.18 21.12 -78.43%
DPS 0.99 0.99 1.74 1.74 1.74 1.74 0.00 -
NAPS 1.7507 1.7508 1.7411 1.7512 1.76 1.752 1.6429 4.32%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.77 0.83 0.845 0.84 0.88 0.765 0.75 -
P/RPS 0.48 0.59 0.71 0.81 1.00 0.90 1.33 -49.27%
P/EPS 36.39 40.84 6.88 4.60 3.57 2.44 3.54 372.10%
EY 2.75 2.45 14.54 21.74 28.04 40.95 28.29 -78.82%
DY 1.30 1.20 2.07 2.08 1.99 2.29 0.00 -
P/NAPS 0.44 0.47 0.48 0.48 0.50 0.43 0.45 -1.48%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 27/03/18 25/10/17 26/07/17 27/04/17 19/01/17 26/10/16 26/07/16 -
Price 0.68 0.815 0.845 0.89 0.91 0.715 0.735 -
P/RPS 0.43 0.58 0.71 0.86 1.03 0.84 1.30 -52.13%
P/EPS 32.13 40.10 6.88 4.87 3.69 2.28 3.46 341.19%
EY 3.11 2.49 14.54 20.52 27.11 43.81 28.86 -77.32%
DY 1.47 1.23 2.07 1.97 1.92 2.45 0.00 -
P/NAPS 0.39 0.46 0.48 0.51 0.52 0.41 0.45 -9.09%

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