[MAEMODE] QoQ Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 6.35%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 512,452 511,144 447,116 437,366 412,562 405,096 377,492 22.53%
PBT 35,924 35,504 28,973 29,489 28,036 28,836 22,882 34.96%
Tax -11,774 -14,340 -9,092 -6,182 -6,916 -8,164 -5,653 62.87%
NP 24,150 21,164 19,881 23,306 21,120 20,672 17,229 25.17%
-
NP to SH 23,110 20,692 19,365 23,046 21,670 20,340 16,421 25.50%
-
Tax Rate 32.77% 40.39% 31.38% 20.96% 24.67% 28.31% 24.71% -
Total Cost 488,302 489,980 427,235 414,060 391,442 384,424 360,263 22.40%
-
Net Worth 206,492 204,141 195,110 190,877 189,771 171,751 167,772 14.80%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 2,665 - - - 1,928 -
Div Payout % - - 13.76% - - - 11.74% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 206,492 204,141 195,110 190,877 189,771 171,751 167,772 14.80%
NOSH 106,990 106,880 106,617 106,042 106,017 96,489 96,420 7.16%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 4.71% 4.14% 4.45% 5.33% 5.12% 5.10% 4.56% -
ROE 11.19% 10.14% 9.93% 12.07% 11.42% 11.84% 9.79% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 478.97 478.24 419.36 412.44 389.14 419.83 391.50 14.34%
EPS 21.60 19.36 18.96 21.73 20.44 21.08 17.03 17.12%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.93 1.91 1.83 1.80 1.79 1.78 1.74 7.13%
Adjusted Per Share Value based on latest NOSH - 106,090
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 478.90 477.68 417.84 408.73 385.55 378.57 352.77 22.53%
EPS 21.60 19.34 18.10 21.54 20.25 19.01 15.35 25.49%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 1.80 -
NAPS 1.9297 1.9077 1.8234 1.7838 1.7735 1.6051 1.5679 14.80%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.93 1.35 1.48 1.46 1.54 1.34 1.34 -
P/RPS 0.19 0.28 0.35 0.35 0.40 0.32 0.34 -32.08%
P/EPS 4.31 6.97 8.15 6.72 7.53 6.36 7.87 -32.98%
EY 23.23 14.34 12.27 14.89 13.27 15.73 12.71 49.32%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.49 -
P/NAPS 0.48 0.71 0.81 0.81 0.86 0.75 0.77 -26.96%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 -
Price 0.96 1.17 1.36 1.48 1.39 1.48 1.34 -
P/RPS 0.20 0.24 0.32 0.36 0.36 0.35 0.34 -29.72%
P/EPS 4.44 6.04 7.49 6.81 6.80 7.02 7.87 -31.65%
EY 22.50 16.55 13.36 14.68 14.71 14.24 12.71 46.18%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.49 -
P/NAPS 0.50 0.61 0.74 0.82 0.78 0.83 0.77 -24.95%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment