[MAEMODE] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 4.64%
YoY- 47.66%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 405,096 377,492 336,713 293,792 277,820 286,779 230,353 45.54%
PBT 28,836 22,882 24,990 19,158 17,796 18,640 13,748 63.63%
Tax -8,164 -5,653 -6,001 -4,618 -4,500 -6,540 -3,709 68.96%
NP 20,672 17,229 18,989 14,540 13,296 12,100 10,038 61.65%
-
NP to SH 20,340 16,421 18,492 14,252 13,620 11,895 10,534 54.87%
-
Tax Rate 28.31% 24.71% 24.01% 24.10% 25.29% 35.09% 26.98% -
Total Cost 384,424 360,263 317,724 279,252 264,524 274,679 220,314 44.78%
-
Net Worth 171,751 167,772 164,465 157,824 153,129 151,240 148,321 10.24%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 1,928 - - - 1,426 - -
Div Payout % - 11.74% - - - 11.99% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 171,751 167,772 164,465 157,824 153,129 151,240 148,321 10.24%
NOSH 96,489 96,420 96,178 95,651 95,111 95,119 95,078 0.98%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 5.10% 4.56% 5.64% 4.95% 4.79% 4.22% 4.36% -
ROE 11.84% 9.79% 11.24% 9.03% 8.89% 7.86% 7.10% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 419.83 391.50 350.09 307.15 292.10 301.49 242.28 44.12%
EPS 21.08 17.03 19.23 14.90 14.32 12.33 10.95 54.56%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.78 1.74 1.71 1.65 1.61 1.59 1.56 9.16%
Adjusted Per Share Value based on latest NOSH - 95,629
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 378.57 352.77 314.67 274.56 259.63 268.00 215.27 45.54%
EPS 19.01 15.35 17.28 13.32 12.73 11.12 9.84 54.93%
DPS 0.00 1.80 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.6051 1.5679 1.537 1.4749 1.431 1.4134 1.3861 10.24%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.34 1.34 1.23 1.25 1.13 0.93 0.81 -
P/RPS 0.32 0.34 0.35 0.41 0.39 0.31 0.33 -2.02%
P/EPS 6.36 7.87 6.40 8.39 7.89 7.44 7.31 -8.84%
EY 15.73 12.71 15.63 11.92 12.67 13.45 13.68 9.72%
DY 0.00 1.49 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.75 0.77 0.72 0.76 0.70 0.58 0.52 27.57%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 -
Price 1.48 1.34 1.35 1.30 1.26 1.03 1.07 -
P/RPS 0.35 0.34 0.39 0.42 0.43 0.34 0.44 -14.11%
P/EPS 7.02 7.87 7.02 8.72 8.80 8.24 9.66 -19.12%
EY 14.24 12.71 14.24 11.46 11.37 12.14 10.36 23.55%
DY 0.00 1.49 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.83 0.77 0.79 0.79 0.78 0.65 0.69 13.06%

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