[MAEMODE] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 12.91%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 336,713 293,792 277,820 286,779 230,353 210,848 188,620 47.31%
PBT 24,990 19,158 17,796 18,640 13,748 13,202 11,644 66.61%
Tax -6,001 -4,618 -4,500 -6,540 -3,709 -3,514 -2,948 60.82%
NP 18,989 14,540 13,296 12,100 10,038 9,688 8,696 68.55%
-
NP to SH 18,492 14,252 13,620 11,895 10,534 9,652 8,436 68.98%
-
Tax Rate 24.01% 24.10% 25.29% 35.09% 26.98% 26.62% 25.32% -
Total Cost 317,724 279,252 264,524 274,679 220,314 201,160 179,924 46.24%
-
Net Worth 164,465 157,824 153,129 151,240 148,321 144,684 141,549 10.55%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 1,426 - - - -
Div Payout % - - - 11.99% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 164,465 157,824 153,129 151,240 148,321 144,684 141,549 10.55%
NOSH 96,178 95,651 95,111 95,119 95,078 95,187 94,999 0.82%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 5.64% 4.95% 4.79% 4.22% 4.36% 4.59% 4.61% -
ROE 11.24% 9.03% 8.89% 7.86% 7.10% 6.67% 5.96% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 350.09 307.15 292.10 301.49 242.28 221.51 198.55 46.10%
EPS 19.23 14.90 14.32 12.33 10.95 10.14 8.88 67.61%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.71 1.65 1.61 1.59 1.56 1.52 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 95,193
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 314.67 274.56 259.63 268.00 215.27 197.04 176.27 47.31%
EPS 17.28 13.32 12.73 11.12 9.84 9.02 7.88 69.03%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.537 1.4749 1.431 1.4134 1.3861 1.3521 1.3228 10.55%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.23 1.25 1.13 0.93 0.81 0.78 0.85 -
P/RPS 0.35 0.41 0.39 0.31 0.33 0.35 0.43 -12.85%
P/EPS 6.40 8.39 7.89 7.44 7.31 7.69 9.57 -23.58%
EY 15.63 11.92 12.67 13.45 13.68 13.00 10.45 30.88%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.70 0.58 0.52 0.51 0.57 16.90%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 -
Price 1.35 1.30 1.26 1.03 1.07 0.79 0.84 -
P/RPS 0.39 0.42 0.43 0.34 0.44 0.36 0.42 -4.83%
P/EPS 7.02 8.72 8.80 8.24 9.66 7.79 9.46 -18.07%
EY 14.24 11.46 11.37 12.14 10.36 12.84 10.57 22.04%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.78 0.65 0.69 0.52 0.56 25.86%

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