[MELATI] QoQ TTM Result on 30-Nov-2016 [#1]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- -20.88%
YoY- 427.77%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 168,047 142,194 123,216 105,966 101,354 67,355 107,653 34.45%
PBT 3,909 16,681 22,935 29,792 36,955 25,406 13,996 -57.17%
Tax -1,483 -2,014 -1,135 -184 466 -58 -1,488 -0.22%
NP 2,426 14,667 21,800 29,608 37,421 25,348 12,508 -66.39%
-
NP to SH 2,426 14,667 21,800 29,608 37,421 25,348 12,508 -66.39%
-
Tax Rate 37.94% 12.07% 4.95% 0.62% -1.26% 0.23% 10.63% -
Total Cost 165,621 127,527 101,416 76,358 63,933 42,007 95,145 44.55%
-
Net Worth 210,101 208,934 210,138 211,200 210,239 197,149 191,195 6.46%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 1,193 2,090 2,090 2,090 2,090 - 2,093 -31.18%
Div Payout % 49.21% 14.25% 9.59% 7.06% 5.59% - 16.74% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 210,101 208,934 210,138 211,200 210,239 197,149 191,195 6.46%
NOSH 120,000 120,000 120,000 120,000 119,454 119,484 119,497 0.27%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 1.44% 10.31% 17.69% 27.94% 36.92% 37.63% 11.62% -
ROE 1.15% 7.02% 10.37% 14.02% 17.80% 12.86% 6.54% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 140.77 119.10 103.20 88.31 84.85 56.37 90.09 34.54%
EPS 2.03 12.28 18.26 24.67 31.33 21.21 10.47 -66.40%
DPS 1.00 1.75 1.75 1.75 1.75 0.00 1.75 -31.06%
NAPS 1.76 1.75 1.76 1.76 1.76 1.65 1.60 6.54%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 140.04 118.50 102.68 88.31 84.46 56.13 89.71 34.45%
EPS 2.02 12.22 18.17 24.67 31.18 21.12 10.42 -66.40%
DPS 0.99 1.74 1.74 1.74 1.74 0.00 1.74 -31.26%
NAPS 1.7508 1.7411 1.7512 1.76 1.752 1.6429 1.5933 6.46%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.83 0.845 0.84 0.88 0.765 0.75 0.76 -
P/RPS 0.59 0.71 0.81 1.00 0.90 1.33 0.84 -20.93%
P/EPS 40.84 6.88 4.60 3.57 2.44 3.54 7.26 215.30%
EY 2.45 14.54 21.74 28.04 40.95 28.29 13.77 -68.26%
DY 1.20 2.07 2.08 1.99 2.29 0.00 2.30 -35.11%
P/NAPS 0.47 0.48 0.48 0.50 0.43 0.45 0.48 -1.38%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 26/07/17 27/04/17 19/01/17 26/10/16 26/07/16 27/04/16 -
Price 0.815 0.845 0.89 0.91 0.715 0.735 0.815 -
P/RPS 0.58 0.71 0.86 1.03 0.84 1.30 0.90 -25.33%
P/EPS 40.10 6.88 4.87 3.69 2.28 3.46 7.79 197.24%
EY 2.49 14.54 20.52 27.11 43.81 28.86 12.84 -66.39%
DY 1.23 2.07 1.97 1.92 2.45 0.00 2.15 -31.01%
P/NAPS 0.46 0.48 0.51 0.52 0.41 0.45 0.51 -6.63%

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