[MELATI] YoY Quarter Result on 2019-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 13,536 21,291 41,633 59,421 40,450 44,197 21,808 -7.64% YoY % -36.42% -48.86% -29.94% 46.90% -8.48% 102.66% - Horiz. % 62.07% 97.63% 190.91% 272.47% 185.48% 202.66% 100.00%
PBT 3,922 2,870 1,096 1,001 954 777 958 26.47% YoY % 36.66% 161.86% 9.49% 4.93% 22.78% -18.89% - Horiz. % 409.39% 299.58% 114.41% 104.49% 99.58% 81.11% 100.00%
Tax -1,504 -550 -580 -418 -383 -173 -454 22.08% YoY % -173.45% 5.17% -38.76% -9.14% -121.39% 61.89% - Horiz. % 331.28% 121.15% 127.75% 92.07% 84.36% 38.11% 100.00%
NP 2,418 2,320 516 583 571 604 504 29.85% YoY % 4.22% 349.61% -11.49% 2.10% -5.46% 19.84% - Horiz. % 479.76% 460.32% 102.38% 115.67% 113.29% 119.84% 100.00%
NP to SH 2,418 2,320 516 583 571 604 504 29.85% YoY % 4.22% 349.61% -11.49% 2.10% -5.46% 19.84% - Horiz. % 479.76% 460.32% 102.38% 115.67% 113.29% 119.84% 100.00%
Tax Rate 38.35 % 19.16 % 52.92 % 41.76 % 40.15 % 22.27 % 47.39 % -3.46% YoY % 100.16% -63.79% 26.72% 4.01% 80.29% -53.01% - Horiz. % 80.92% 40.43% 111.67% 88.12% 84.72% 46.99% 100.00%
Total Cost 11,118 18,971 41,117 58,838 39,879 43,593 21,304 -10.27% YoY % -41.39% -53.86% -30.12% 47.54% -8.52% 104.62% - Horiz. % 52.19% 89.05% 193.00% 276.18% 187.19% 204.62% 100.00%
Net Worth 231,914 214,187 213,447 211,303 210,929 210,084 211,200 1.57% YoY % 8.28% 0.35% 1.01% 0.18% 0.40% -0.53% - Horiz. % 109.81% 101.41% 101.06% 100.05% 99.87% 99.47% 100.00%
Dividend 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - 518 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 100.56 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 231,914 214,187 213,447 211,303 210,929 210,084 211,200 1.57% YoY % 8.28% 0.35% 1.01% 0.18% 0.40% -0.53% - Horiz. % 109.81% 101.41% 101.06% 100.05% 99.87% 99.47% 100.00%
NOSH 115,957 116,406 117,927 118,710 119,169 119,366 120,000 -0.57% YoY % -0.39% -1.29% -0.66% -0.39% -0.17% -0.53% - Horiz. % 96.63% 97.00% 98.27% 98.93% 99.31% 99.47% 100.00%
Ratio Analysis 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 17.86 % 10.90 % 1.24 % 0.98 % 1.41 % 1.37 % 2.31 % 40.60% YoY % 63.85% 779.03% 26.53% -30.50% 2.92% -40.69% - Horiz. % 773.16% 471.86% 53.68% 42.42% 61.04% 59.31% 100.00%
ROE 1.04 % 1.08 % 0.24 % 0.28 % 0.27 % 0.29 % 0.24 % 27.67% YoY % -3.70% 350.00% -14.29% 3.70% -6.90% 20.83% - Horiz. % 433.33% 450.00% 100.00% 116.67% 112.50% 120.83% 100.00%
Per Share 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 11.67 18.29 35.30 50.06 33.94 37.03 18.17 -7.11% YoY % -36.19% -48.19% -29.48% 47.50% -8.34% 103.80% - Horiz. % 64.23% 100.66% 194.28% 275.51% 186.79% 203.80% 100.00%
EPS 2.09 1.99 0.44 0.49 0.48 0.51 0.42 30.65% YoY % 5.03% 352.27% -10.20% 2.08% -5.88% 21.43% - Horiz. % 497.62% 473.81% 104.76% 116.67% 114.29% 121.43% 100.00%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.0000 1.8400 1.8100 1.7800 1.7700 1.7600 1.7600 2.15% YoY % 8.70% 1.66% 1.69% 0.56% 0.57% 0.00% - Horiz. % 113.64% 104.55% 102.84% 101.14% 100.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 11.28 17.74 34.69 49.52 33.71 36.83 18.17 -7.63% YoY % -36.41% -48.86% -29.95% 46.90% -8.47% 102.70% - Horiz. % 62.08% 97.63% 190.92% 272.54% 185.53% 202.70% 100.00%
EPS 2.02 1.93 0.43 0.49 0.48 0.50 0.42 29.91% YoY % 4.66% 348.84% -12.24% 2.08% -4.00% 19.05% - Horiz. % 480.95% 459.52% 102.38% 116.67% 114.29% 119.05% 100.00%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.9326 1.7849 1.7787 1.7609 1.7577 1.7507 1.7600 1.57% YoY % 8.27% 0.35% 1.01% 0.18% 0.40% -0.53% - Horiz. % 109.81% 101.41% 101.06% 100.05% 99.87% 99.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.6000 0.5350 0.4300 0.4500 0.5900 0.7700 0.8800 -
P/RPS 5.14 2.93 1.22 0.90 1.74 2.08 4.84 1.01% YoY % 75.43% 140.16% 35.56% -48.28% -16.35% -57.02% - Horiz. % 106.20% 60.54% 25.21% 18.60% 35.95% 42.98% 100.00%
P/EPS 28.77 26.84 98.27 91.63 123.13 152.17 209.52 -28.16% YoY % 7.19% -72.69% 7.25% -25.58% -19.08% -27.37% - Horiz. % 13.73% 12.81% 46.90% 43.73% 58.77% 72.63% 100.00%
EY 3.48 3.73 1.02 1.09 0.81 0.66 0.48 39.10% YoY % -6.70% 265.69% -6.42% 34.57% 22.73% 37.50% - Horiz. % 725.00% 777.08% 212.50% 227.08% 168.75% 137.50% 100.00%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.30 0.29 0.24 0.25 0.33 0.44 0.50 -8.16% YoY % 3.45% 20.83% -4.00% -24.24% -25.00% -12.00% - Horiz. % 60.00% 58.00% 48.00% 50.00% 66.00% 88.00% 100.00%
Price Multiplier on Announcement Date 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 19/01/23 - 26/01/21 21/01/20 25/01/19 27/03/18 19/01/17 -
Price 0.5600 0.6000 0.4700 0.4750 0.4600 0.6800 0.9100 -
P/RPS 4.80 3.28 1.33 0.95 1.36 1.84 5.01 -0.71% YoY % 46.34% 146.62% 40.00% -30.15% -26.09% -63.27% - Horiz. % 95.81% 65.47% 26.55% 18.96% 27.15% 36.73% 100.00%
P/EPS 26.86 30.11 107.41 96.72 96.00 134.39 216.67 -29.38% YoY % -10.79% -71.97% 11.05% 0.75% -28.57% -37.97% - Horiz. % 12.40% 13.90% 49.57% 44.64% 44.31% 62.03% 100.00%
EY 3.72 3.32 0.93 1.03 1.04 0.74 0.46 41.65% YoY % 12.05% 256.99% -9.71% -0.96% 40.54% 60.87% - Horiz. % 808.70% 721.74% 202.17% 223.91% 226.09% 160.87% 100.00%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.28 0.33 0.26 0.27 0.26 0.39 0.52 -9.80% YoY % -15.15% 26.92% -3.70% 3.85% -33.33% -25.00% - Horiz. % 53.85% 63.46% 50.00% 51.92% 50.00% 75.00% 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
MEHB-Financial Statement (Nov 19).pdf 
