[MELATI] YoY Cumulative 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- 21.99%
YoY- 163.75%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 50,158 154,325 252,668 145,383 79,686 52,381 87,171 -8.79%
PBT 17,285 8,080 23,001 8,684 3,211 7,308 5,326 21.65%
Tax -255 -2,572 -6,086 -2,660 -927 -1,905 -1,513 -25.65%
NP 17,030 5,508 16,915 6,024 2,284 5,403 3,813 28.29%
-
NP to SH 17,030 5,508 16,915 6,024 2,284 5,403 3,813 28.29%
-
Tax Rate 1.48% 31.83% 26.46% 30.63% 28.87% 26.07% 28.41% -
Total Cost 33,128 148,817 235,753 139,359 77,402 46,978 83,358 -14.24%
-
Net Worth 197,189 179,219 174,776 154,492 145,889 143,760 137,891 6.13%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 197,189 179,219 174,776 154,492 145,889 143,760 137,891 6.13%
NOSH 119,508 119,479 119,709 119,761 119,581 119,800 119,905 -0.05%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 33.95% 3.57% 6.69% 4.14% 2.87% 10.31% 4.37% -
ROE 8.64% 3.07% 9.68% 3.90% 1.57% 3.76% 2.77% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 41.97 129.16 211.07 121.39 66.64 43.72 72.70 -8.74%
EPS 14.25 4.61 14.13 5.03 1.91 4.51 3.18 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.50 1.46 1.29 1.22 1.20 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 119,340
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 41.80 128.60 210.56 121.15 66.41 43.65 72.64 -8.79%
EPS 14.19 4.59 14.10 5.02 1.90 4.50 3.18 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6432 1.4935 1.4565 1.2874 1.2157 1.198 1.1491 6.13%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.75 1.27 1.16 0.71 0.67 0.98 0.70 -
P/RPS 1.79 0.98 0.55 0.58 1.01 2.24 0.96 10.93%
P/EPS 5.26 27.55 8.21 14.12 35.08 21.73 22.01 -21.20%
EY 19.00 3.63 12.18 7.08 2.85 4.60 4.54 26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.79 0.55 0.55 0.82 0.61 -4.93%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 27/07/15 21/07/14 30/07/13 25/07/12 29/07/11 29/07/10 -
Price 0.735 1.08 1.43 0.90 0.62 0.89 0.68 -
P/RPS 1.75 0.84 0.68 0.74 0.93 2.04 0.94 10.90%
P/EPS 5.16 23.43 10.12 17.89 32.46 19.73 21.38 -21.07%
EY 19.39 4.27 9.88 5.59 3.08 5.07 4.68 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 0.98 0.70 0.51 0.74 0.59 -4.41%

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