[MELATI] YoY Cumulative Quarter Result on 31-May-2011 [#3]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 184.97%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 252,668 145,383 79,686 52,381 87,171 120,239 137,340 10.68%
PBT 23,001 8,684 3,211 7,308 5,326 10,528 15,059 7.31%
Tax -6,086 -2,660 -927 -1,905 -1,513 -2,776 -3,800 8.16%
NP 16,915 6,024 2,284 5,403 3,813 7,752 11,259 7.01%
-
NP to SH 16,915 6,024 2,284 5,403 3,813 7,752 11,259 7.01%
-
Tax Rate 26.46% 30.63% 28.87% 26.07% 28.41% 26.37% 25.23% -
Total Cost 235,753 139,359 77,402 46,978 83,358 112,487 126,081 10.98%
-
Net Worth 174,776 154,492 145,889 143,760 137,891 132,000 121,232 6.28%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 174,776 154,492 145,889 143,760 137,891 132,000 121,232 6.28%
NOSH 119,709 119,761 119,581 119,800 119,905 119,999 120,031 -0.04%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 6.69% 4.14% 2.87% 10.31% 4.37% 6.45% 8.20% -
ROE 9.68% 3.90% 1.57% 3.76% 2.77% 5.87% 9.29% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 211.07 121.39 66.64 43.72 72.70 100.20 114.42 10.73%
EPS 14.13 5.03 1.91 4.51 3.18 6.46 9.38 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.29 1.22 1.20 1.15 1.10 1.01 6.33%
Adjusted Per Share Value based on latest NOSH - 119,692
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 210.56 121.15 66.41 43.65 72.64 100.20 114.45 10.68%
EPS 14.10 5.02 1.90 4.50 3.18 6.46 9.38 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4565 1.2874 1.2157 1.198 1.1491 1.10 1.0103 6.28%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.16 0.71 0.67 0.98 0.70 0.65 1.29 -
P/RPS 0.55 0.58 1.01 2.24 0.96 0.65 1.13 -11.30%
P/EPS 8.21 14.12 35.08 21.73 22.01 10.06 13.75 -8.23%
EY 12.18 7.08 2.85 4.60 4.54 9.94 7.27 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.55 0.82 0.61 0.59 1.28 -7.72%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 29/07/09 29/07/08 -
Price 1.43 0.90 0.62 0.89 0.68 0.80 1.07 -
P/RPS 0.68 0.74 0.93 2.04 0.94 0.80 0.94 -5.25%
P/EPS 10.12 17.89 32.46 19.73 21.38 12.38 11.41 -1.97%
EY 9.88 5.59 3.08 5.07 4.68 8.08 8.77 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.51 0.74 0.59 0.73 1.06 -1.29%

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