Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Oct 25 | Q4 Aug 2025 | 4 | 31 Aug 2025 | 87.53 | 2.25 | 0.78 | 0.9% | 1.00 | 0.67 | 127.3% | 1197.7% | 525.0% | 90.0% | ||||||||
| 30 Jul 25 | Q3 May 2025 | 3 | 31 Aug 2025 | 38.50 | 0.03 | 0.12 | 0.3% | 0.00 | 0.11 | 165.1% | 581.4% | 13.8% | 27.5% | ||||||||
| 29 Apr 25 | Q2 Feb 2025 | 2 | 31 Aug 2025 | 14.52 | 0.12 | 0.11 | 0.8% | 0.00 | 0.09 | 23.8% | 28.9% | 1.8% | 27.8% | ||||||||
| 20 Jan 25 | Q1 Nov 2024 | 1 | 31 Aug 2025 | 11.73 | 0.48 | 0.11 | 0.9% | 0.00 | 0.10 | 74.0% | 6.9% | 98.6% | 29.3% | ||||||||
| 29 Oct 24 | Q4 Aug 2024 | 4 | 31 Aug 2024 | 6.75 | 8.59 | 7.72 | 114.4% | 1.00 | 6.67 | 19.4% | 54.1% | 4413.4% | 18.7% | ||||||||
| 30 Jul 24 | Q3 May 2024 | 3 | 31 Aug 2024 | 5.65 | 0.83 | 0.17 | 3.0% | 0.00 | 0.15 | 49.8% | 75.0% | 13.2% | 95.2% | ||||||||
| 25 Apr 24 | Q2 Feb 2024 | 2 | 31 Aug 2024 | 11.27 | 0.56 | 0.15 | 1.3% | 0.00 | 0.13 | 10.6% | 16.8% | 3.8% | 93.8% | ||||||||
| 30 Jan 24 | Q1 Nov 2023 | 1 | 31 Aug 2024 | 12.60 | 0.17 | 0.16 | 1.2% | 0.00 | 0.14 | 14.2% | 82.0% | 98.3% | 79.2% | ||||||||
| 28 Jul 23 | Q3 May 2023 | 3 | 31 Aug 2023 | 14.70 | 10.33 | 9.49 | 64.6% | 0.00 | 8.20 | 34.9% | 112.2% | 166.7% | 1155.4% | ||||||||
| 19 Apr 23 | Q2 Feb 2023 | 2 | 31 Aug 2023 | 22.56 | 3.60 | 3.56 | 15.8% | 0.00 | 3.07 | 66.7% | 59.4% | 47.2% | 75.1% | ||||||||
| 19 Jan 23 | Q1 Nov 2022 | 1 | 31 Aug 2023 | 13.54 | 3.92 | 2.42 | 17.9% | 0.00 | 2.09 | 95.4% | 23.0% | 219.8% | 45.9% | ||||||||
| 17 Oct 22 | Q4 Aug 2022 | 4 | 31 Aug 2022 | 6.93 | 1.11 | 0.76 | 10.9% | 1.00 | 0.65 | 0.0 | 67.5% | 0.0 | 67.4% | ||||||||
| 17 Oct 22 | Q4 Aug 2023 | 4 | 31 Aug 2023 | 6.93 | 1.11 | 0.76 | 10.9% | 1.00 | 0.65 | 87.5% | 72.0% | 94.7% | 18.3% | ||||||||
| 28 Jul 22 | Q3 May 2022 | 3 | 31 Aug 2022 | 55.59 | 19.58 | 14.30 | 25.7% | 0.00 | 12.29 | 216.1% | 151.8% | 763.3% | 2459.0% | ||||||||
| 28 Apr 22 | Q2 Feb 2022 | 2 | 31 Aug 2022 | 17.58 | 2.58 | 1.66 | 9.4% | 0.00 | 1.42 | 17.4% | 28.1% | 28.6% | 184.7% | ||||||||
| 25 Jan 22 | Q1 Nov 2021 | 1 | 31 Aug 2022 | 21.29 | 2.87 | 2.32 | 10.9% | 0.00 | 1.99 | 13.9% | 48.9% | 263.1% | 349.6% | ||||||||
| 27 Oct 21 | Q4 Aug 2021 | 4 | 31 Aug 2021 | 24.73 | 2.08 | 0.64 | 2.6% | 1.00 | 0.55 | 12.0% | 65.6% | 14.3% | 55.8% | ||||||||
| 28 Jul 21 | Q3 May 2021 | 3 | 31 Aug 2021 | 22.07 | 0.67 | 0.56 | 2.5% | 0.00 | 0.48 | 9.8% | 14.5% | 4.0% | 145.5% | ||||||||
| 27 Apr 21 | Q2 Feb 2021 | 2 | 31 Aug 2021 | 24.47 | 0.78 | 0.58 | 2.4% | 0.00 | 0.50 | 41.2% | 76.3% | 12.8% | 59.7% | ||||||||
| 26 Jan 21 | Q1 Nov 2020 | 1 | 31 Aug 2021 | 41.63 | 1.10 | 0.52 | 1.2% | 0.44 | 0.44 | 42.1% | 29.9% | 64.3% | 11.5% | ||||||||
| 27 Oct 20 | Q4 Aug 2020 | 4 | 31 Aug 2020 | 71.88 | 3.13 | 1.44 | 2.0% | 1.00 | 1.22 | 272.8% | 3.1% | 217.6% | 10.7% | ||||||||
| 28 Jul 20 | Q3 May 2020 | 3 | 31 Aug 2020 | 19.28 | -1.28 | -1.23 | -6.4% | 0.00 | -1.04 | 81.4% | 51.4% | 185.0% | 498.7% | ||||||||
| 11 Jun 20 | Q2 Feb 2020 | 2 | 31 Aug 2020 | 103.43 | 1.80 | 1.44 | 1.4% | 0.00 | 1.22 | 74.1% | 62.5% | 147.7% | 362.8% | ||||||||
| 21 Jan 20 | Q1 Nov 2019 | 1 | 31 Aug 2020 | 59.42 | 1.00 | 0.58 | 1.0% | 0.00 | 0.49 | 19.9% | 46.9% | 55.3% | 2.1% | ||||||||
| 30 Oct 19 | Q4 Aug 2019 | 4 | 31 Aug 2019 | 74.17 | 3.59 | 1.30 | 1.8% | 1.00 | 1.10 | 87.1% | 7.0% | 323.7% | 36.1% | ||||||||
| 29 Jul 19 | Q3 May 2019 | 3 | 31 Aug 2019 | 39.63 | 1.05 | 0.31 | 0.8% | 0.00 | 0.26 | 37.7% | 68.9% | 1.3% | 29.0% | ||||||||
| 25 Apr 19 | Q2 Feb 2019 | 2 | 31 Aug 2019 | 63.65 | 1.31 | 0.31 | 0.5% | 0.00 | 0.26 | 57.3% | 35.9% | 45.4% | 25.0% | ||||||||
| 25 Jan 19 | Q1 Nov 2018 | 1 | 31 Aug 2019 | 40.45 | 0.95 | 0.57 | 1.4% | 0.00 | 0.48 | 41.6% | 8.5% | 40.5% | 5.5% | ||||||||
| 25 Oct 18 | Q4 Aug 2018 | 4 | 31 Aug 2018 | 69.29 | 0.94 | 0.96 | 1.4% | 1.00 | 0.80 | 45.7% | 12.9% | 121.0% | 6.7% | ||||||||
| 30 Jul 18 | Q3 May 2018 | 3 | 31 Aug 2018 | 127.55 | 0.47 | 0.43 | 0.3% | 0.00 | 0.36 | 172.4% | 295.7% | 4.3% | 15.6% | ||||||||
| 23 Apr 18 | Q2 Feb 2018 | 2 | 31 Aug 2018 | 46.82 | 1.02 | 0.42 | 0.9% | 0.00 | 0.35 | 5.9% | 35.9% | 31.1% | 18.3% | ||||||||
| 27 Mar 18 | Q1 Nov 2017 | 1 | 31 Aug 2018 | 44.20 | 0.78 | 0.60 | 1.4% | 0.00 | 0.51 | 44.5% | 102.7% | 32.8% | 19.8% | ||||||||
| 25 Oct 17 | Q4 Aug 2017 | 4 | 31 Aug 2017 | 79.56 | 0.28 | 0.90 | 1.1% | 1.00 | 0.75 | 146.8% | 48.1% | 74.9% | 93.2% | ||||||||
| 26 Jul 17 | Q3 May 2017 | 3 | 31 Aug 2017 | 32.23 | 1.41 | 0.51 | 1.6% | 0.00 | 0.43 | 6.4% | 143.2% | 1.0% | 93.3% | ||||||||
| 27 Apr 17 | Q2 Feb 2017 | 2 | 31 Aug 2017 | 34.45 | 1.26 | 0.51 | 1.5% | 0.00 | 0.43 | 58.0% | 100.3% | 1.0% | 93.9% | ||||||||
| 19 Jan 17 | Q1 Nov 2016 | 1 | 31 Aug 2017 | 21.81 | 0.96 | 0.50 | 2.3% | 0.00 | 0.42 | 59.4% | 10.7% | 96.2% | 52.8% | ||||||||
| 26 Oct 16 | Q4 Aug 2016 | 4 | 31 Aug 2016 | 53.70 | 13.05 | 13.14 | 24.5% | 1.75 | 11.00 | 305.1% | 119.3% | 71.8% | 472.1% | ||||||||
| 26 Jul 16 | Q3 May 2016 | 3 | 31 Aug 2016 | 13.26 | 7.66 | 7.65 | 57.7% | 0.00 | 6.40 | 22.9% | 71.3% | 8.1% | 824.7% | ||||||||
| 27 Apr 16 | Q2 Feb 2016 | 2 | 31 Aug 2016 | 17.20 | 8.12 | 8.32 | 48.4% | 0.00 | 6.96 | 12.7% | 67.7% | 679.5% | 486.1% | ||||||||
| 28 Jan 16 | Q1 Nov 2015 | 1 | 31 Aug 2016 | 19.71 | 1.50 | 1.07 | 5.4% | 0.00 | 0.89 | 19.5% | 64.1% | 53.5% | 67.3% | ||||||||
| 28 Oct 15 | Q4 Aug 2015 | 4 | 31 Aug 2015 | 24.49 | 2.78 | 2.30 | 9.4% | 1.75 | 1.92 | 47.1% | 65.2% | 177.8% | 4.7% | ||||||||
| 27 Jul 15 | Q3 May 2015 | 3 | 31 Aug 2015 | 46.26 | 1.59 | 0.83 | 1.8% | 0.00 | 0.69 | 13.0% | 57.2% | 41.7% | 87.5% | ||||||||
| 30 Apr 15 | Q2 Feb 2015 | 2 | 31 Aug 2015 | 53.17 | 2.01 | 1.42 | 2.7% | 0.00 | 1.19 | 3.1% | 31.9% | 56.5% | 73.2% | ||||||||
| 29 Jan 15 | 30/11/14 | 1 | 31/08/15 | 54.89 | 4.48 | 3.26 | 5.9% | 0.00 | 2.73 | 22.1% | 17.4% | 35.4% | 34.5% |
| EPS | 0.93 sen |
| Trailing PE (Sector Median: 12.3) | 54.5 |
| PEG | 0.55 |
| Altman Z | 1.0 |
| Beaver | 0.076 |
| Current Ratio | 1.23 |
| Debt-Equity (DE) Ratio | 0.95 |
| FCF Yield | 29.8 % |
| Revenue QoQ | 127.35 % |
| Revenue YoY | 1197.7% |
| Profit QoQ | 525.0 % |
| Profit YoY | -89.96 % |
| Profit Margin (Sector Median: 3.4) | 0.73 % |
| ROE (ROIC: 0.4) | 0.44 % |
| Dividend Per Share (DPS) | 1.0 sen |
| Dividend Yield (DY) | 1.96 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.4) | |
| ROE (ROIC: 1.36) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.18 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.65 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 18.82 |
| Expected Revenue (M) | 2240.18 |
| Expected Growth (%) | 41.0 |
No transaction in the last 2 months.
Market Cap: 61 M.
Market Cap Class: Shrimp
Number of Shares: 120 M.
Adjusted Float: 35.9%.
Stock highly correlated with
HUBLINE (77%)
MUIIND (75%)
WCT (75%)
BINTAI (74%)
Melati Ehsan Holdings Berhad, an investment holding company, operates as a turnkey contractor in Malaysia. It is also engaged in the trade of construction materials and rental of machineries, as well as property development activities. The company is based in Kuala Lumpur, Malaysia.
Sectors: Construction
Code: 5129
Website: http://www.melatiehsan.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 29-Nov-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Alpine Equity (M) Sdn.Bhd. | 24.5% | 14.99 |
| Melati Ehsan Corporation Sdn. Bhd. | 21.68% | 13.27 |
| Desalink Sdn. Bhd. | 12.05% | 7.37 |
| SP Epark Konsortium Sdn. Bhd. | 5.9% | 3.61 |
| Competent Star Sdn. Bhd. | 4.93% | 3.02 |
| Art Facade Sdn Bhd | 4.78% | 2.93 |
| Harta Mantap Sdn. Bhd. | 4.66% | 2.85 |
| M Towers Sdn Bhd | 2.06% | 1.26 |
| Tan Hong Hing @ Tan Eng Hing | 1.87% | 1.14 |
| Malay-Sino Formic Acid Sdn Bhd | 1.73% | 1.06 |
| Gan Boon Hoon | 1.53% | 0.94 |
| Lim Tong Yong @ Lim Tong Yaim | 1.42% | 0.87 |
| Lee Yoke Ming | 1.29% | 0.79 |
| Teng Siew Kean | 0.72% | 0.44 |
| Ong Xiu Hui | 0.38% | 0.23 |
| Teo Kwee Hock | 0.33% | 0.2 |
| Pang Tin @ Pang Yon Tin | 0.32% | 0.2 |
| Pang Sar | 0.3% | 0.18 |
| Chen Soh Chang | 0.27% | 0.17 |
| Boon Kim Yu | 0.23% | 0.14 |
| Yeo Khee Huat | 0.19% | 0.12 |
| Lim Peng Hong | 0.17% | 0.1 |
| Ooi Sing Hwat | 0.17% | 0.1 |
| Tay Chun Yong | 0.17% | 0.1 |
| Rudy Ng Chong Jin | 0.15% | 0.09 |
| Mak Tin Wong | 0.13% | 0.08 |
| Teh Teaw Kee | 0.11% | 0.07 |
| Jacqueline Tiong Siew Siew | 0.1% | 0.06 |
| Lim Kian Wat | 0.1% | 0.06 |