[MELATI] YoY TTM Result on 28-Feb-2016 [#2]

Stock
[MELATI] MELATI EHSAN HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
28-Feb-2016 [#2]
Profit Trend
QoQ- 122.96%
YoY- -8.91%
Quarter Report
Latest QR
Upcoming QR
MELATI's Result
MELATI's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 300,927 202,811 123,216 107,653 286,695 280,525 185,367 8.40%
PBT 3,669 3,481 22,935 13,996 18,788 23,595 15,785 -21.57%
Tax -1,393 -1,048 -1,135 -1,488 -5,057 -5,955 -4,561 -17.92%
NP 2,276 2,433 21,800 12,508 13,731 17,640 11,224 -23.34%
-
NP to SH 2,276 2,433 21,800 12,508 13,731 17,640 11,224 -23.34%
-
Tax Rate 37.97% 30.11% 4.95% 10.63% 26.92% 25.24% 28.89% -
Total Cost 298,651 200,378 101,416 95,145 272,964 262,885 174,143 9.40%
-
Net Worth 211,597 211,242 210,138 0 181,250 171,147 155,669 5.24%
Dividend
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 1,191 1,193 2,090 2,093 3,297 2,996 1,795 -6.60%
Div Payout % 52.37% 49.07% 9.59% 16.74% 24.01% 16.99% 16.00% -
Equity
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 211,597 211,242 210,138 0 181,250 171,147 155,669 5.24%
NOSH 120,000 120,000 120,000 119,497 119,243 119,683 119,745 0.03%
Ratio Analysis
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 0.76% 1.20% 17.69% 11.62% 4.79% 6.29% 6.06% -
ROE 1.08% 1.15% 10.37% 0.00% 7.58% 10.31% 7.21% -
Per Share
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 253.15 169.94 103.20 90.09 240.43 234.39 154.80 8.53%
EPS 1.91 2.04 18.26 10.47 11.52 14.74 9.37 -23.27%
DPS 1.00 1.00 1.75 1.75 2.75 2.50 1.50 -6.53%
NAPS 1.78 1.77 1.76 0.00 1.52 1.43 1.30 5.37%
Adjusted Per Share Value based on latest NOSH - 119,497
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 250.77 169.01 102.68 89.71 238.91 233.77 154.47 8.40%
EPS 1.90 2.03 18.17 10.42 11.44 14.70 9.35 -23.31%
DPS 0.99 0.99 1.74 1.74 2.75 2.50 1.50 -6.68%
NAPS 1.7633 1.7604 1.7512 0.00 1.5104 1.4262 1.2972 5.24%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.50 0.68 0.84 0.70 1.20 0.99 0.59 -
P/RPS 0.20 0.40 0.81 0.78 0.50 0.42 0.38 -10.14%
P/EPS 26.11 33.36 4.60 6.69 10.42 6.72 6.29 26.75%
EY 3.83 3.00 21.74 14.95 9.60 14.89 15.89 -21.10%
DY 2.00 1.47 2.08 2.50 2.29 2.53 2.54 -3.90%
P/NAPS 0.28 0.38 0.48 0.00 0.79 0.69 0.45 -7.59%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 25/04/19 23/04/18 27/04/17 - 30/04/15 29/04/14 29/04/13 -
Price 0.465 0.69 0.89 0.00 1.12 0.96 0.59 -
P/RPS 0.18 0.41 0.86 0.00 0.47 0.41 0.38 -11.70%
P/EPS 24.29 33.85 4.87 0.00 9.73 6.51 6.29 25.24%
EY 4.12 2.95 20.52 0.00 10.28 15.35 15.89 -20.13%
DY 2.15 1.45 1.97 0.00 2.46 2.60 2.54 -2.73%
P/NAPS 0.26 0.39 0.51 0.00 0.74 0.67 0.45 -8.73%

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