[MELATI] YoY Quarter Result on 2014-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 79,558 53,705 24,487 70,475 80,851 46,105 34,169 15.11% YoY % 48.14% 119.32% -65.25% -12.83% 75.36% 34.93% - Horiz. % 232.84% 157.17% 71.66% 206.25% 236.62% 134.93% 100.00%
PBT 279 13,051 2,779 3,351 8,071 6,615 843 -16.82% YoY % -97.86% 369.63% -17.07% -58.48% 22.01% 684.70% - Horiz. % 33.10% 1,548.16% 329.66% 397.51% 957.41% 784.70% 100.00%
Tax 620 89 -482 -941 -1,791 -1,743 -146 - YoY % 596.63% 118.46% 48.78% 47.46% -2.75% -1,093.84% - Horiz. % -424.66% -60.96% 330.14% 644.52% 1,226.71% 1,193.84% 100.00%
NP 899 13,140 2,297 2,410 6,280 4,872 697 4.33% YoY % -93.16% 472.05% -4.69% -61.62% 28.90% 599.00% - Horiz. % 128.98% 1,885.22% 329.56% 345.77% 901.00% 699.00% 100.00%
NP to SH 899 13,140 2,297 2,410 6,280 4,872 697 4.33% YoY % -93.16% 472.05% -4.69% -61.62% 28.90% 599.00% - Horiz. % 128.98% 1,885.22% 329.56% 345.77% 901.00% 699.00% 100.00%
Tax Rate -222.22 % -0.68 % 17.34 % 28.08 % 22.19 % 26.35 % 17.32 % - YoY % -32,579.41% -103.92% -38.25% 26.54% -15.79% 52.14% - Horiz. % -1,283.03% -3.93% 100.12% 162.12% 128.12% 152.14% 100.00%
Total Cost 78,659 40,565 22,190 68,065 74,571 41,233 33,472 15.29% YoY % 93.91% 82.81% -67.40% -8.72% 80.85% 23.19% - Horiz. % 235.00% 121.19% 66.29% 203.35% 222.79% 123.19% 100.00%
Net Worth 210,101 210,239 181,845 177,452 161,793 150,828 145,408 6.32% YoY % -0.07% 15.61% 2.48% 9.68% 7.27% 3.73% - Horiz. % 144.49% 144.59% 125.06% 122.04% 111.27% 103.73% 100.00%
Dividend 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 1,193 2,090 2,093 3,297 2,996 1,795 1,802 -6.63% YoY % -42.89% -0.15% -36.50% 10.05% 66.86% -0.39% - Horiz. % 66.22% 115.97% 116.15% 182.92% 166.22% 99.61% 100.00%
Div Payout % 132.79 % 15.91 % 91.15 % 136.82 % 47.71 % 36.86 % 258.62 % -10.51% YoY % 734.63% -82.55% -33.38% 186.77% 29.44% -85.75% - Horiz. % 51.35% 6.15% 35.24% 52.90% 18.45% 14.25% 100.00%
Equity 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 210,101 210,239 181,845 177,452 161,793 150,828 145,408 6.32% YoY % -0.07% 15.61% 2.48% 9.68% 7.27% 3.73% - Horiz. % 144.49% 144.59% 125.06% 122.04% 111.27% 103.73% 100.00%
NOSH 119,376 119,454 119,635 119,900 119,847 119,705 120,172 -0.11% YoY % -0.07% -0.15% -0.22% 0.04% 0.12% -0.39% - Horiz. % 99.34% 99.40% 99.55% 99.77% 99.73% 99.61% 100.00%
Ratio Analysis 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 1.13 % 24.47 % 9.38 % 3.42 % 7.77 % 10.57 % 2.04 % -9.37% YoY % -95.38% 160.87% 174.27% -55.98% -26.49% 418.14% - Horiz. % 55.39% 1,199.51% 459.80% 167.65% 380.88% 518.14% 100.00%
ROE 0.43 % 6.25 % 1.26 % 1.36 % 3.88 % 3.23 % 0.48 % -1.82% YoY % -93.12% 396.03% -7.35% -64.95% 20.12% 572.92% - Horiz. % 89.58% 1,302.08% 262.50% 283.33% 808.33% 672.92% 100.00%
Per Share 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 66.64 44.96 20.47 58.78 67.46 38.52 28.43 15.24% YoY % 48.22% 119.64% -65.18% -12.87% 75.13% 35.49% - Horiz. % 234.40% 158.14% 72.00% 206.75% 237.28% 135.49% 100.00%
EPS 0.75 11.00 1.92 2.01 5.24 4.07 0.58 4.37% YoY % -93.18% 472.92% -4.48% -61.64% 28.75% 601.72% - Horiz. % 129.31% 1,896.55% 331.03% 346.55% 903.45% 701.72% 100.00%
DPS 1.00 1.75 1.75 2.75 2.50 1.50 1.50 -6.53% YoY % -42.86% 0.00% -36.36% 10.00% 66.67% 0.00% - Horiz. % 66.67% 116.67% 116.67% 183.33% 166.67% 100.00% 100.00%
NAPS 1.7600 1.7600 1.5200 1.4800 1.3500 1.2600 1.2100 6.44% YoY % 0.00% 15.79% 2.70% 9.63% 7.14% 4.13% - Horiz. % 145.45% 145.45% 125.62% 122.31% 111.57% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 66.30 44.75 20.41 58.73 67.38 38.42 28.47 15.11% YoY % 48.16% 119.26% -65.25% -12.84% 75.38% 34.95% - Horiz. % 232.88% 157.18% 71.69% 206.29% 236.67% 134.95% 100.00%
EPS 0.75 10.95 1.91 2.01 5.23 4.06 0.58 4.37% YoY % -93.15% 473.30% -4.98% -61.57% 28.82% 600.00% - Horiz. % 129.31% 1,887.93% 329.31% 346.55% 901.72% 700.00% 100.00%
DPS 0.99 1.74 1.74 2.75 2.50 1.50 1.50 -6.69% YoY % -43.10% 0.00% -36.73% 10.00% 66.67% 0.00% - Horiz. % 66.00% 116.00% 116.00% 183.33% 166.67% 100.00% 100.00%
NAPS 1.7508 1.7520 1.5154 1.4788 1.3483 1.2569 1.2117 6.32% YoY % -0.07% 15.61% 2.47% 9.68% 7.27% 3.73% - Horiz. % 144.49% 144.59% 125.06% 122.04% 111.27% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.8300 0.7650 0.9800 1.3900 1.0100 0.6200 0.7500 -
P/RPS 1.25 1.70 4.79 2.36 1.50 1.61 2.64 -11.71% YoY % -26.47% -64.51% 102.97% 57.33% -6.83% -39.02% - Horiz. % 47.35% 64.39% 181.44% 89.39% 56.82% 60.98% 100.00%
P/EPS 110.21 6.95 51.04 69.15 19.27 15.23 129.31 -2.63% YoY % 1,485.76% -86.38% -26.19% 258.85% 26.53% -88.22% - Horiz. % 85.23% 5.37% 39.47% 53.48% 14.90% 11.78% 100.00%
EY 0.91 14.38 1.96 1.45 5.19 6.56 0.77 2.82% YoY % -93.67% 633.67% 35.17% -72.06% -20.88% 751.95% - Horiz. % 118.18% 1,867.53% 254.55% 188.31% 674.03% 851.95% 100.00%
DY 1.20 2.29 1.79 1.98 2.48 2.42 2.00 -8.15% YoY % -47.60% 27.93% -9.60% -20.16% 2.48% 21.00% - Horiz. % 60.00% 114.50% 89.50% 99.00% 124.00% 121.00% 100.00%
P/NAPS 0.47 0.43 0.64 0.94 0.75 0.49 0.62 -4.51% YoY % 9.30% -32.81% -31.91% 25.33% 53.06% -20.97% - Horiz. % 75.81% 69.35% 103.23% 151.61% 120.97% 79.03% 100.00%
Price Multiplier on Announcement Date 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 25/10/17 26/10/16 28/10/15 30/10/14 30/10/13 30/10/12 28/10/11 -
Price 0.8150 0.7150 0.9200 1.3200 1.0400 0.6000 0.8000 -
P/RPS 1.22 1.59 4.49 2.25 1.54 1.56 2.81 -12.97% YoY % -23.27% -64.59% 99.56% 46.10% -1.28% -44.48% - Horiz. % 43.42% 56.58% 159.79% 80.07% 54.80% 55.52% 100.00%
P/EPS 108.22 6.50 47.92 65.67 19.85 14.74 137.93 -3.96% YoY % 1,564.92% -86.44% -27.03% 230.83% 34.67% -89.31% - Horiz. % 78.46% 4.71% 34.74% 47.61% 14.39% 10.69% 100.00%
EY 0.92 15.38 2.09 1.52 5.04 6.78 0.72 4.17% YoY % -94.02% 635.89% 37.50% -69.84% -25.66% 841.67% - Horiz. % 127.78% 2,136.11% 290.28% 211.11% 700.00% 941.67% 100.00%
DY 1.23 2.45 1.90 2.08 2.40 2.50 1.87 -6.74% YoY % -49.80% 28.95% -8.65% -13.33% -4.00% 33.69% - Horiz. % 65.78% 131.02% 101.60% 111.23% 128.34% 133.69% 100.00%
P/NAPS 0.46 0.41 0.61 0.89 0.77 0.48 0.66 -5.83% YoY % 12.20% -32.79% -31.46% 15.58% 60.42% -27.27% - Horiz. % 69.70% 62.12% 92.42% 134.85% 116.67% 72.73% 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 (Aug 14).pdf 
