[MAEMODE] QoQ Annualized Quarter Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 3.68%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 230,353 210,848 188,620 186,037 164,338 148,244 159,788 27.69%
PBT 13,748 13,202 11,644 12,597 11,622 9,464 10,680 18.38%
Tax -3,709 -3,514 -2,948 -3,636 -2,980 -2,304 -3,492 4.11%
NP 10,038 9,688 8,696 8,961 8,642 7,160 7,188 25.01%
-
NP to SH 10,534 9,652 8,436 8,961 8,642 7,160 7,188 29.11%
-
Tax Rate 26.98% 26.62% 25.32% 28.86% 25.64% 24.34% 32.70% -
Total Cost 220,314 201,160 179,924 177,076 155,696 141,084 152,600 27.82%
-
Net Worth 148,321 144,684 141,549 104,819 91,331 102,647 101,597 28.78%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 356 - - - -
Div Payout % - - - 3.98% - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 148,321 144,684 141,549 104,819 91,331 102,647 101,597 28.78%
NOSH 95,078 95,187 94,999 71,305 63,424 63,362 63,498 30.97%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 4.36% 4.59% 4.61% 4.82% 5.26% 4.83% 4.50% -
ROE 7.10% 6.67% 5.96% 8.55% 9.46% 6.98% 7.08% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 242.28 221.51 198.55 260.90 259.11 233.96 251.64 -2.50%
EPS 10.95 10.14 8.88 9.42 13.63 11.30 11.32 -2.19%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.49 1.47 1.44 1.62 1.60 -1.67%
Adjusted Per Share Value based on latest NOSH - 71,351
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 215.27 197.04 176.27 173.86 153.58 138.54 149.33 27.69%
EPS 9.84 9.02 7.88 8.37 8.08 6.69 6.72 29.03%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 1.3861 1.3521 1.3228 0.9796 0.8535 0.9593 0.9494 28.78%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.81 0.78 0.85 0.73 0.94 1.05 0.99 -
P/RPS 0.33 0.35 0.43 0.28 0.36 0.45 0.39 -10.56%
P/EPS 7.31 7.69 9.57 5.81 6.90 9.29 8.75 -11.32%
EY 13.68 13.00 10.45 17.22 14.50 10.76 11.43 12.76%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 0.50 0.65 0.65 0.62 -11.09%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 28/10/04 -
Price 1.07 0.79 0.84 0.81 0.75 0.90 1.04 -
P/RPS 0.44 0.36 0.42 0.31 0.29 0.38 0.41 4.83%
P/EPS 9.66 7.79 9.46 6.45 5.50 7.96 9.19 3.39%
EY 10.36 12.84 10.57 15.51 18.17 12.56 10.88 -3.22%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.56 0.55 0.52 0.56 0.65 4.07%

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