[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
21-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 6.85%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 481,857 526,110 512,452 511,144 447,116 437,366 412,562 10.89%
PBT 18,264 26,525 35,924 35,504 28,973 29,489 28,036 -24.83%
Tax -6,551 -8,562 -11,774 -14,340 -9,092 -6,182 -6,916 -3.54%
NP 11,713 17,962 24,150 21,164 19,881 23,306 21,120 -32.47%
-
NP to SH 11,793 17,426 23,110 20,692 19,365 23,046 21,670 -33.31%
-
Tax Rate 35.87% 32.28% 32.77% 40.39% 31.38% 20.96% 24.67% -
Total Cost 470,144 508,148 488,302 489,980 427,235 414,060 391,442 12.97%
-
Net Worth 205,537 208,734 206,492 204,141 195,110 190,877 189,771 5.45%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 1,070 - - - 2,665 - - -
Div Payout % 9.08% - - - 13.76% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 205,537 208,734 206,492 204,141 195,110 190,877 189,771 5.45%
NOSH 107,050 107,043 106,990 106,880 106,617 106,042 106,017 0.64%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 2.43% 3.41% 4.71% 4.14% 4.45% 5.33% 5.12% -
ROE 5.74% 8.35% 11.19% 10.14% 9.93% 12.07% 11.42% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 450.12 491.49 478.97 478.24 419.36 412.44 389.14 10.18%
EPS 11.03 16.28 21.60 19.36 18.96 21.73 20.44 -33.69%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.92 1.95 1.93 1.91 1.83 1.80 1.79 4.78%
Adjusted Per Share Value based on latest NOSH - 106,880
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 450.31 491.66 478.90 477.68 417.84 408.73 385.55 10.89%
EPS 11.02 16.29 21.60 19.34 18.10 21.54 20.25 -33.31%
DPS 1.00 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 1.9208 1.9507 1.9297 1.9077 1.8234 1.7838 1.7735 5.45%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.69 0.92 0.93 1.35 1.48 1.46 1.54 -
P/RPS 0.15 0.19 0.19 0.28 0.35 0.35 0.40 -47.96%
P/EPS 6.26 5.65 4.31 6.97 8.15 6.72 7.53 -11.57%
EY 15.97 17.70 23.23 14.34 12.27 14.89 13.27 13.12%
DY 1.45 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.36 0.47 0.48 0.71 0.81 0.81 0.86 -44.01%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 -
Price 0.72 0.73 0.96 1.17 1.36 1.48 1.39 -
P/RPS 0.16 0.15 0.20 0.24 0.32 0.36 0.36 -41.73%
P/EPS 6.54 4.48 4.44 6.04 7.49 6.81 6.80 -2.56%
EY 15.30 22.30 22.50 16.55 13.36 14.68 14.71 2.65%
DY 1.39 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 0.38 0.37 0.50 0.61 0.74 0.82 0.78 -38.05%

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