[MELATI] YoY Quarter Result on 2020-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 47,236 6,926 24,732 71,875 74,166 69,286 79,558 -8.32% YoY % 582.01% -72.00% -65.59% -3.09% 7.04% -12.91% - Horiz. % 59.37% 8.71% 31.09% 90.34% 93.22% 87.09% 100.00%
PBT 1,083 1,110 2,081 3,135 3,589 939 279 25.35% YoY % -2.43% -46.66% -33.62% -12.65% 282.22% 236.56% - Horiz. % 388.17% 397.85% 745.88% 1,123.66% 1,286.38% 336.56% 100.00%
Tax 256 -354 -1,442 -1,691 -2,284 20 620 -13.70% YoY % 172.32% 75.45% 14.73% 25.96% -11,520.00% -96.77% - Horiz. % 41.29% -57.10% -232.58% -272.74% -368.39% 3.23% 100.00%
NP 1,339 756 639 1,444 1,305 959 899 6.86% YoY % 77.12% 18.31% -55.75% 10.65% 36.08% 6.67% - Horiz. % 148.94% 84.09% 71.08% 160.62% 145.16% 106.67% 100.00%
NP to SH 1,339 756 639 1,444 1,305 959 899 6.86% YoY % 77.12% 18.31% -55.75% 10.65% 36.08% 6.67% - Horiz. % 148.94% 84.09% 71.08% 160.62% 145.16% 106.67% 100.00%
Tax Rate -23.64 % 31.89 % 69.29 % 53.94 % 63.64 % -2.13 % -222.22 % -31.15% YoY % -174.13% -53.98% 28.46% -15.24% 3,087.79% 99.04% - Horiz. % 10.64% -14.35% -31.18% -24.27% -28.64% 0.96% 100.00%
Total Cost 45,897 6,170 24,093 70,431 72,861 68,327 78,659 -8.58% YoY % 643.87% -74.39% -65.79% -3.34% 6.64% -13.14% - Horiz. % 58.35% 7.84% 30.63% 89.54% 92.63% 86.86% 100.00%
Net Worth 245,402 237,600 211,858 211,896 211,303 210,955 210,101 2.62% YoY % 3.28% 12.15% -0.02% 0.28% 0.17% 0.41% - Horiz. % 116.80% 113.09% 100.84% 100.85% 100.57% 100.41% 100.00%
Dividend 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 1,157 1,200 1,164 1,183 1,187 1,191 1,193 -0.51% YoY % -3.54% 3.09% -1.67% -0.28% -0.40% -0.16% - Horiz. % 96.97% 100.52% 97.51% 99.16% 99.44% 99.84% 100.00%
Div Payout % 86.45 % 158.73 % 182.17 % 81.98 % 90.97 % 124.28 % 132.79 % -6.90% YoY % -45.54% -12.87% 122.21% -9.88% -26.80% -6.41% - Horiz. % 65.10% 119.53% 137.19% 61.74% 68.51% 93.59% 100.00%
Equity 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 245,402 237,600 211,858 211,896 211,303 210,955 210,101 2.62% YoY % 3.28% 12.15% -0.02% 0.28% 0.17% 0.41% - Horiz. % 116.80% 113.09% 100.84% 100.85% 100.57% 100.41% 100.00%
NOSH 115,756 120,000 116,406 118,378 118,710 119,184 119,376 -0.51% YoY % -3.54% 3.09% -1.67% -0.28% -0.40% -0.16% - Horiz. % 96.97% 100.52% 97.51% 99.16% 99.44% 99.84% 100.00%
Ratio Analysis 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 2.83 % 10.92 % 2.58 % 2.01 % 1.76 % 1.38 % 1.13 % 16.53% YoY % -74.08% 323.26% 28.36% 14.20% 27.54% 22.12% - Horiz. % 250.44% 966.37% 228.32% 177.88% 155.75% 122.12% 100.00%
ROE 0.55 % 0.32 % 0.30 % 0.68 % 0.62 % 0.45 % 0.43 % 4.19% YoY % 71.88% 6.67% -55.88% 9.68% 37.78% 4.65% - Horiz. % 127.91% 74.42% 69.77% 158.14% 144.19% 104.65% 100.00%
Per Share 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 40.81 5.77 21.25 60.72 62.48 58.13 66.64 -7.84% YoY % 607.28% -72.85% -65.00% -2.82% 7.48% -12.77% - Horiz. % 61.24% 8.66% 31.89% 91.12% 93.76% 87.23% 100.00%
EPS 1.16 0.65 0.55 1.22 1.10 0.80 0.75 7.54% YoY % 78.46% 18.18% -54.92% 10.91% 37.50% 6.67% - Horiz. % 154.67% 86.67% 73.33% 162.67% 146.67% 106.67% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.1200 1.9800 1.8200 1.7900 1.7800 1.7700 1.7600 3.15% YoY % 7.07% 8.79% 1.68% 0.56% 0.56% 0.57% - Horiz. % 120.45% 112.50% 103.41% 101.70% 101.14% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 39.36 5.77 20.61 59.90 61.81 57.74 66.30 -8.32% YoY % 582.15% -72.00% -65.59% -3.09% 7.05% -12.91% - Horiz. % 59.37% 8.70% 31.09% 90.35% 93.23% 87.09% 100.00%
EPS 1.12 0.65 0.53 1.20 1.09 0.80 0.75 6.91% YoY % 72.31% 22.64% -55.83% 10.09% 36.25% 6.67% - Horiz. % 149.33% 86.67% 70.67% 160.00% 145.33% 106.67% 100.00%
DPS 0.96 1.00 0.97 0.99 0.99 0.99 0.99 -0.51% YoY % -4.00% 3.09% -2.02% 0.00% 0.00% 0.00% - Horiz. % 96.97% 101.01% 97.98% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0450 1.9800 1.7655 1.7658 1.7609 1.7580 1.7508 2.62% YoY % 3.28% 12.15% -0.02% 0.28% 0.16% 0.41% - Horiz. % 116.80% 113.09% 100.84% 100.86% 100.58% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.5200 0.5500 0.5750 0.3850 0.4350 0.6200 0.8300 -
P/RPS 1.27 9.53 2.71 0.63 0.70 1.07 1.25 0.26% YoY % -86.67% 251.66% 330.16% -10.00% -34.58% -14.40% - Horiz. % 101.60% 762.40% 216.80% 50.40% 56.00% 85.60% 100.00%
P/EPS 44.95 87.30 104.75 31.56 39.57 77.05 110.21 -13.88% YoY % -48.51% -16.66% 231.91% -20.24% -48.64% -30.09% - Horiz. % 40.79% 79.21% 95.05% 28.64% 35.90% 69.91% 100.00%
EY 2.22 1.15 0.95 3.17 2.53 1.30 0.91 16.02% YoY % 93.04% 21.05% -70.03% 25.30% 94.62% 42.86% - Horiz. % 243.96% 126.37% 104.40% 348.35% 278.02% 142.86% 100.00%
DY 1.92 1.82 1.74 2.60 2.30 1.61 1.20 8.14% YoY % 5.49% 4.60% -33.08% 13.04% 42.86% 34.17% - Horiz. % 160.00% 151.67% 145.00% 216.67% 191.67% 134.17% 100.00%
P/NAPS 0.25 0.28 0.32 0.22 0.24 0.35 0.47 -9.98% YoY % -10.71% -12.50% 45.45% -8.33% -31.43% -25.53% - Horiz. % 53.19% 59.57% 68.09% 46.81% 51.06% 74.47% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date - 17/10/22 27/10/21 27/10/20 30/10/19 25/10/18 25/10/17 -
Price 0.5350 0.5400 0.6000 0.4000 0.3900 0.5850 0.8150 -
P/RPS 1.31 9.36 2.82 0.66 0.62 1.01 1.22 1.19% YoY % -86.00% 231.91% 327.27% 6.45% -38.61% -17.21% - Horiz. % 107.38% 767.21% 231.15% 54.10% 50.82% 82.79% 100.00%
P/EPS 46.25 85.71 109.30 32.79 35.48 72.70 108.22 -13.20% YoY % -46.04% -21.58% 233.33% -7.58% -51.20% -32.82% - Horiz. % 42.74% 79.20% 101.00% 30.30% 32.79% 67.18% 100.00%
EY 2.16 1.17 0.91 3.05 2.82 1.38 0.92 15.28% YoY % 84.62% 28.57% -70.16% 8.16% 104.35% 50.00% - Horiz. % 234.78% 127.17% 98.91% 331.52% 306.52% 150.00% 100.00%
DY 1.87 1.85 1.67 2.50 2.56 1.71 1.23 7.23% YoY % 1.08% 10.78% -33.20% -2.34% 49.71% 39.02% - Horiz. % 152.03% 150.41% 135.77% 203.25% 208.13% 139.02% 100.00%
P/NAPS 0.25 0.27 0.33 0.22 0.22 0.33 0.46 -9.66% YoY % -7.41% -18.18% 50.00% 0.00% -33.33% -28.26% - Horiz. % 54.35% 58.70% 71.74% 47.83% 47.83% 71.74% 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-Notes(Aug 20).pdf 
