[MAEMODE] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 146.08%
YoY- 189.22%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 573,297 634,176 606,520 604,664 481,977 448,668 438,484 19.58%
PBT 21,650 24,446 30,956 26,368 12,166 8,252 6,008 135.22%
Tax -7,853 -8,918 -13,260 -6,426 -4,062 -2,618 -2,600 109.09%
NP 13,797 15,528 17,696 19,942 8,104 5,634 3,408 154.22%
-
NP to SH 13,797 15,528 17,696 19,942 8,104 5,634 3,408 154.22%
-
Tax Rate 36.27% 36.48% 42.83% 24.37% 33.39% 31.73% 43.28% -
Total Cost 559,500 618,648 588,824 584,722 473,873 443,034 435,076 18.27%
-
Net Worth 235,425 236,342 230,305 226,861 212,944 209,936 206,610 9.10%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 1,070 - - - -
Div Payout % - - - 5.37% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 235,425 236,342 230,305 226,861 212,944 209,936 206,610 9.10%
NOSH 107,011 106,942 107,118 107,010 107,007 107,110 106,499 0.32%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 2.41% 2.45% 2.92% 3.30% 1.68% 1.26% 0.78% -
ROE 5.86% 6.57% 7.68% 8.79% 3.81% 2.68% 1.65% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 535.74 593.01 566.21 565.05 450.42 418.88 411.72 19.20%
EPS 12.89 14.52 16.52 18.64 7.57 5.26 3.20 153.37%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.15 2.12 1.99 1.96 1.94 8.75%
Adjusted Per Share Value based on latest NOSH - 107,011
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 535.76 592.65 566.81 565.07 450.42 419.29 409.77 19.58%
EPS 12.89 14.51 16.54 18.64 7.57 5.27 3.18 154.44%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.2001 2.2087 2.1523 2.1201 1.99 1.9619 1.9308 9.10%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.52 0.51 0.53 0.55 0.54 0.53 0.49 -
P/RPS 0.10 0.09 0.09 0.10 0.12 0.13 0.12 -11.45%
P/EPS 4.03 3.51 3.21 2.95 7.13 10.08 15.31 -58.96%
EY 24.79 28.47 31.17 33.88 14.02 9.92 6.53 143.55%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.26 0.27 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 31/01/12 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 -
Price 0.53 0.55 0.56 0.53 0.55 0.58 0.54 -
P/RPS 0.10 0.09 0.10 0.09 0.12 0.14 0.13 -16.06%
P/EPS 4.11 3.79 3.39 2.84 7.26 11.03 16.88 -61.04%
EY 24.33 26.40 29.50 35.16 13.77 9.07 5.93 156.50%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.25 0.28 0.30 0.28 -9.77%

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