[MELATI] QoQ Quarter Result on 2016-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 32,235 34,446 21,808 53,705 13,257 17,196 17,196 65.00% QoQ % -6.42% 57.95% -59.39% 305.11% -22.91% 0.00% - Horiz. % 187.46% 200.31% 126.82% 312.31% 77.09% 100.00% 100.00%
PBT 1,408 1,264 958 13,051 7,662 8,121 8,121 -75.25% QoQ % 11.39% 31.94% -92.66% 70.33% -5.65% 0.00% - Horiz. % 17.34% 15.56% 11.80% 160.71% 94.35% 100.00% 100.00%
Tax -894 -755 -454 89 -15 196 196 - QoQ % -18.41% -66.30% -610.11% 693.33% -107.65% 0.00% - Horiz. % -456.12% -385.20% -231.63% 45.41% -7.65% 100.00% 100.00%
NP 514 509 504 13,140 7,647 8,317 8,317 -89.12% QoQ % 0.98% 0.99% -96.16% 71.83% -8.06% 0.00% - Horiz. % 6.18% 6.12% 6.06% 157.99% 91.94% 100.00% 100.00%
NP to SH 514 509 504 13,140 7,647 8,317 8,317 -89.12% QoQ % 0.98% 0.99% -96.16% 71.83% -8.06% 0.00% - Horiz. % 6.18% 6.12% 6.06% 157.99% 91.94% 100.00% 100.00%
Tax Rate 63.49 % 59.73 % 47.39 % -0.68 % 0.20 % -2.41 % -2.41 % - QoQ % 6.29% 26.04% 7,069.12% -440.00% 108.30% 0.00% - Horiz. % -2,634.44% -2,478.42% -1,966.39% 28.22% -8.30% 100.00% 100.00%
Total Cost 31,721 33,937 21,304 40,565 5,610 8,879 8,879 175.86% QoQ % -6.53% 59.30% -47.48% 623.08% -36.82% 0.00% - Horiz. % 357.26% 382.22% 239.94% 456.86% 63.18% 100.00% 100.00%
Net Worth 208,934 210,138 211,200 210,239 197,149 191,195 - - QoQ % -0.57% -0.50% 0.46% 6.64% 3.11% 0.00% - Horiz. % 109.28% 109.91% 110.46% 109.96% 103.11% 100.00% -
Dividend 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div - - - 2,090 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 15.91 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 208,934 210,138 211,200 210,239 197,149 191,195 - - QoQ % -0.57% -0.50% 0.46% 6.64% 3.11% 0.00% - Horiz. % 109.28% 109.91% 110.46% 109.96% 103.11% 100.00% -
NOSH 119,391 119,397 120,000 119,454 119,484 119,497 119,497 -0.07% QoQ % -0.01% -0.50% 0.46% -0.02% -0.01% 0.00% - Horiz. % 99.91% 99.92% 100.42% 99.96% 99.99% 100.00% 100.00%
Ratio Analysis 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 1.59 % 1.48 % 2.31 % 24.47 % 57.68 % 48.37 % 48.37 % -93.42% QoQ % 7.43% -35.93% -90.56% -57.58% 19.25% 0.00% - Horiz. % 3.29% 3.06% 4.78% 50.59% 119.25% 100.00% 100.00%
ROE 0.25 % 0.24 % 0.24 % 6.25 % 3.88 % 4.35 % - % - QoQ % 4.17% 0.00% -96.16% 61.08% -10.80% 0.00% - Horiz. % 5.75% 5.52% 5.52% 143.68% 89.20% 100.00% -
Per Share 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 27.00 28.85 18.17 44.96 11.10 14.39 14.39 65.12% QoQ % -6.41% 58.78% -59.59% 305.05% -22.86% 0.00% - Horiz. % 187.63% 200.49% 126.27% 312.44% 77.14% 100.00% 100.00%
EPS 0.43 0.43 0.42 11.00 6.40 6.96 6.96 -89.13% QoQ % 0.00% 2.38% -96.18% 71.88% -8.05% 0.00% - Horiz. % 6.18% 6.18% 6.03% 158.05% 91.95% 100.00% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7500 1.7600 1.7600 1.7600 1.6500 1.6000 - - QoQ % -0.57% 0.00% 0.00% 6.67% 3.12% 0.00% - Horiz. % 109.38% 110.00% 110.00% 110.00% 103.12% 100.00% -
Adjusted Per Share Value based on latest NOSH - 120,000 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 26.86 28.71 18.17 44.75 11.05 14.33 14.33 64.99% QoQ % -6.44% 58.01% -59.40% 304.98% -22.89% 0.00% - Horiz. % 187.44% 200.35% 126.80% 312.28% 77.11% 100.00% 100.00%
EPS 0.43 0.42 0.42 10.95 6.37 6.93 6.93 -89.09% QoQ % 2.38% 0.00% -96.16% 71.90% -8.08% 0.00% - Horiz. % 6.20% 6.06% 6.06% 158.01% 91.92% 100.00% 100.00%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7411 1.7512 1.7600 1.7520 1.6429 1.5933 - - QoQ % -0.58% -0.50% 0.46% 6.64% 3.11% 0.00% - Horiz. % 109.28% 109.91% 110.46% 109.96% 103.11% 100.00% -
Price Multiplier on Financial Quarter End Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 0.8450 0.8400 0.8800 0.7650 0.7500 0.7600 0.7000 -
P/RPS 3.13 2.91 4.84 1.70 6.76 5.28 4.86 -29.58% QoQ % 7.56% -39.88% 184.71% -74.85% 28.03% 8.64% - Horiz. % 64.40% 59.88% 99.59% 34.98% 139.09% 108.64% 100.00%
P/EPS 196.28 197.04 209.52 6.95 11.72 10.92 10.06 967.28% QoQ % -0.39% -5.96% 2,914.68% -40.70% 7.33% 8.55% - Horiz. % 1,951.09% 1,958.65% 2,082.70% 69.09% 116.50% 108.55% 100.00%
EY 0.51 0.51 0.48 14.38 8.53 9.16 9.94 -90.62% QoQ % 0.00% 6.25% -96.66% 68.58% -6.88% -7.85% - Horiz. % 5.13% 5.13% 4.83% 144.67% 85.81% 92.15% 100.00%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.48 0.50 0.43 0.45 0.48 0.00 - QoQ % 0.00% -4.00% 16.28% -4.44% -6.25% 0.00% - Horiz. % 100.00% 100.00% 104.17% 89.58% 93.75% 100.00% -
Price Multiplier on Announcement Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 26/07/17 27/04/17 19/01/17 26/10/16 26/07/16 27/04/16 - -
Price 0.8450 0.8900 0.9100 0.7150 0.7350 0.8150 0.0000 -
P/RPS 3.13 3.08 5.01 1.59 6.62 5.66 0.00 - QoQ % 1.62% -38.52% 215.09% -75.98% 16.96% 0.00% - Horiz. % 55.30% 54.42% 88.52% 28.09% 116.96% 100.00% -
P/EPS 196.28 208.77 216.67 6.50 11.48 11.71 0.00 - QoQ % -5.98% -3.65% 3,233.38% -43.38% -1.96% 0.00% - Horiz. % 1,676.17% 1,782.84% 1,850.30% 55.51% 98.04% 100.00% -
EY 0.51 0.48 0.46 15.38 8.71 8.54 0.00 - QoQ % 6.25% 4.35% -97.01% 76.58% 1.99% 0.00% - Horiz. % 5.97% 5.62% 5.39% 180.09% 101.99% 100.00% -
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.48 0.51 0.52 0.41 0.45 0.51 0.00 - QoQ % -5.88% -1.92% 26.83% -8.89% -11.76% 0.00% - Horiz. % 94.12% 100.00% 101.96% 80.39% 88.24% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Melati Ehsan Holdings Berhad_Financial Results FYE 31 Aug 2016 4th Qtr - Figures.pdf 
