[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 23.87%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 447,116 437,366 412,562 405,096 377,492 336,713 293,792 32.27%
PBT 28,973 29,489 28,036 28,836 22,882 24,990 19,158 31.72%
Tax -9,092 -6,182 -6,916 -8,164 -5,653 -6,001 -4,618 57.02%
NP 19,881 23,306 21,120 20,672 17,229 18,989 14,540 23.16%
-
NP to SH 19,365 23,046 21,670 20,340 16,421 18,492 14,252 22.65%
-
Tax Rate 31.38% 20.96% 24.67% 28.31% 24.71% 24.01% 24.10% -
Total Cost 427,235 414,060 391,442 384,424 360,263 317,724 279,252 32.73%
-
Net Worth 195,110 190,877 189,771 171,751 167,772 164,465 157,824 15.17%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 2,665 - - - 1,928 - - -
Div Payout % 13.76% - - - 11.74% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 195,110 190,877 189,771 171,751 167,772 164,465 157,824 15.17%
NOSH 106,617 106,042 106,017 96,489 96,420 96,178 95,651 7.49%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.45% 5.33% 5.12% 5.10% 4.56% 5.64% 4.95% -
ROE 9.93% 12.07% 11.42% 11.84% 9.79% 11.24% 9.03% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 419.36 412.44 389.14 419.83 391.50 350.09 307.15 23.04%
EPS 18.96 21.73 20.44 21.08 17.03 19.23 14.90 17.40%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.83 1.80 1.79 1.78 1.74 1.71 1.65 7.13%
Adjusted Per Share Value based on latest NOSH - 96,489
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 417.84 408.73 385.55 378.57 352.77 314.67 274.56 32.27%
EPS 18.10 21.54 20.25 19.01 15.35 17.28 13.32 22.65%
DPS 2.49 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.8234 1.7838 1.7735 1.6051 1.5679 1.537 1.4749 15.17%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.48 1.46 1.54 1.34 1.34 1.23 1.25 -
P/RPS 0.35 0.35 0.40 0.32 0.34 0.35 0.41 -10.00%
P/EPS 8.15 6.72 7.53 6.36 7.87 6.40 8.39 -1.91%
EY 12.27 14.89 13.27 15.73 12.71 15.63 11.92 1.94%
DY 1.69 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.75 0.77 0.72 0.76 4.33%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 -
Price 1.36 1.48 1.39 1.48 1.34 1.35 1.30 -
P/RPS 0.32 0.36 0.36 0.35 0.34 0.39 0.42 -16.56%
P/EPS 7.49 6.81 6.80 7.02 7.87 7.02 8.72 -9.63%
EY 13.36 14.68 14.71 14.24 12.71 14.24 11.46 10.75%
DY 1.84 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.74 0.82 0.78 0.83 0.77 0.79 0.79 -4.26%

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