[MAEMODE] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -15.97%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 526,110 512,452 511,144 447,116 437,366 412,562 405,096 19.05%
PBT 26,525 35,924 35,504 28,973 29,489 28,036 28,836 -5.42%
Tax -8,562 -11,774 -14,340 -9,092 -6,182 -6,916 -8,164 3.22%
NP 17,962 24,150 21,164 19,881 23,306 21,120 20,672 -8.95%
-
NP to SH 17,426 23,110 20,692 19,365 23,046 21,670 20,340 -9.80%
-
Tax Rate 32.28% 32.77% 40.39% 31.38% 20.96% 24.67% 28.31% -
Total Cost 508,148 488,302 489,980 427,235 414,060 391,442 384,424 20.46%
-
Net Worth 208,734 206,492 204,141 195,110 190,877 189,771 171,751 13.89%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 2,665 - - - -
Div Payout % - - - 13.76% - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 208,734 206,492 204,141 195,110 190,877 189,771 171,751 13.89%
NOSH 107,043 106,990 106,880 106,617 106,042 106,017 96,489 7.17%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 3.41% 4.71% 4.14% 4.45% 5.33% 5.12% 5.10% -
ROE 8.35% 11.19% 10.14% 9.93% 12.07% 11.42% 11.84% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 491.49 478.97 478.24 419.36 412.44 389.14 419.83 11.08%
EPS 16.28 21.60 19.36 18.96 21.73 20.44 21.08 -15.83%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.95 1.93 1.91 1.83 1.80 1.79 1.78 6.27%
Adjusted Per Share Value based on latest NOSH - 106,542
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 491.66 478.90 477.68 417.84 408.73 385.55 378.57 19.05%
EPS 16.29 21.60 19.34 18.10 21.54 20.25 19.01 -9.79%
DPS 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
NAPS 1.9507 1.9297 1.9077 1.8234 1.7838 1.7735 1.6051 13.89%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.92 0.93 1.35 1.48 1.46 1.54 1.34 -
P/RPS 0.19 0.19 0.28 0.35 0.35 0.40 0.32 -29.37%
P/EPS 5.65 4.31 6.97 8.15 6.72 7.53 6.36 -7.59%
EY 17.70 23.23 14.34 12.27 14.89 13.27 15.73 8.19%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.71 0.81 0.81 0.86 0.75 -26.79%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 -
Price 0.73 0.96 1.17 1.36 1.48 1.39 1.48 -
P/RPS 0.15 0.20 0.24 0.32 0.36 0.36 0.35 -43.18%
P/EPS 4.48 4.44 6.04 7.49 6.81 6.80 7.02 -25.89%
EY 22.30 22.50 16.55 13.36 14.68 14.71 14.24 34.89%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.61 0.74 0.82 0.78 0.83 -41.67%

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