[MAEMODE] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 14.41%
YoY- 34.8%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 277,820 286,779 230,353 210,848 188,620 186,037 164,338 41.77%
PBT 17,796 18,640 13,748 13,202 11,644 12,597 11,622 32.74%
Tax -4,500 -6,540 -3,709 -3,514 -2,948 -3,636 -2,980 31.52%
NP 13,296 12,100 10,038 9,688 8,696 8,961 8,642 33.16%
-
NP to SH 13,620 11,895 10,534 9,652 8,436 8,961 8,642 35.31%
-
Tax Rate 25.29% 35.09% 26.98% 26.62% 25.32% 28.86% 25.64% -
Total Cost 264,524 274,679 220,314 201,160 179,924 177,076 155,696 42.24%
-
Net Worth 153,129 151,240 148,321 144,684 141,549 104,819 91,331 40.99%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 1,426 - - - 356 - -
Div Payout % - 11.99% - - - 3.98% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 153,129 151,240 148,321 144,684 141,549 104,819 91,331 40.99%
NOSH 95,111 95,119 95,078 95,187 94,999 71,305 63,424 30.91%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.79% 4.22% 4.36% 4.59% 4.61% 4.82% 5.26% -
ROE 8.89% 7.86% 7.10% 6.67% 5.96% 8.55% 9.46% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 292.10 301.49 242.28 221.51 198.55 260.90 259.11 8.29%
EPS 14.32 12.33 10.95 10.14 8.88 9.42 13.63 3.33%
DPS 0.00 1.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.61 1.59 1.56 1.52 1.49 1.47 1.44 7.70%
Adjusted Per Share Value based on latest NOSH - 95,034
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 259.63 268.00 215.27 197.04 176.27 173.86 153.58 41.77%
EPS 12.73 11.12 9.84 9.02 7.88 8.37 8.08 35.28%
DPS 0.00 1.33 0.00 0.00 0.00 0.33 0.00 -
NAPS 1.431 1.4134 1.3861 1.3521 1.3228 0.9796 0.8535 40.99%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.13 0.93 0.81 0.78 0.85 0.73 0.94 -
P/RPS 0.39 0.31 0.33 0.35 0.43 0.28 0.36 5.46%
P/EPS 7.89 7.44 7.31 7.69 9.57 5.81 6.90 9.32%
EY 12.67 13.45 13.68 13.00 10.45 17.22 14.50 -8.57%
DY 0.00 1.61 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.70 0.58 0.52 0.51 0.57 0.50 0.65 5.05%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 -
Price 1.26 1.03 1.07 0.79 0.84 0.81 0.75 -
P/RPS 0.43 0.34 0.44 0.36 0.42 0.31 0.29 29.93%
P/EPS 8.80 8.24 9.66 7.79 9.46 6.45 5.50 36.68%
EY 11.37 12.14 10.36 12.84 10.57 15.51 18.17 -26.77%
DY 0.00 1.46 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.78 0.65 0.69 0.52 0.56 0.55 0.52 30.94%

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