[MAEMODE] QoQ TTM Result on 28-Feb-2007 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 25.84%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 436,876 409,310 377,491 366,549 328,251 309,079 286,779 32.36%
PBT 27,321 25,641 22,881 27,071 21,617 20,178 18,640 29.00%
Tax -6,802 -6,568 -5,652 -8,258 -7,092 -6,927 -6,539 2.66%
NP 20,519 19,073 17,229 18,813 14,525 13,251 12,101 42.15%
-
NP to SH 20,129 18,100 16,420 17,862 14,194 13,192 11,896 41.95%
-
Tax Rate 24.90% 25.62% 24.70% 30.50% 32.81% 34.33% 35.08% -
Total Cost 416,357 390,237 360,262 347,736 313,726 295,828 274,678 31.92%
-
Net Worth 189,865 96,489 96,270 164,486 157,789 153,129 95,193 58.38%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 1,925 1,925 1,925 1,427 1,427 1,427 1,427 22.06%
Div Payout % 9.57% 10.64% 11.73% 7.99% 10.06% 10.82% 12.00% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 189,865 96,489 96,270 164,486 157,789 153,129 95,193 58.38%
NOSH 106,070 96,489 96,270 96,191 95,629 95,111 95,193 7.47%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 4.70% 4.66% 4.56% 5.13% 4.42% 4.29% 4.22% -
ROE 10.60% 18.76% 17.06% 10.86% 9.00% 8.61% 12.50% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 411.87 424.20 392.11 381.06 343.25 324.96 301.26 23.15%
EPS 18.98 18.76 17.06 18.57 14.84 13.87 12.50 32.07%
DPS 1.82 2.00 2.00 1.50 1.50 1.50 1.50 13.74%
NAPS 1.79 1.00 1.00 1.71 1.65 1.61 1.00 47.37%
Adjusted Per Share Value based on latest NOSH - 96,191
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 408.27 382.51 352.77 342.55 306.76 288.84 268.00 32.36%
EPS 18.81 16.91 15.34 16.69 13.26 12.33 11.12 41.92%
DPS 1.80 1.80 1.80 1.33 1.33 1.33 1.33 22.33%
NAPS 1.7743 0.9017 0.8997 1.5372 1.4746 1.431 0.8896 58.38%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.54 1.34 1.34 1.23 1.25 1.13 0.93 -
P/RPS 0.37 0.32 0.34 0.32 0.36 0.35 0.31 12.50%
P/EPS 8.12 7.14 7.86 6.62 8.42 8.15 7.44 5.99%
EY 12.32 14.00 12.73 15.10 11.87 12.27 13.44 -5.63%
DY 1.18 1.49 1.49 1.22 1.20 1.33 1.61 -18.69%
P/NAPS 0.86 1.34 1.34 0.72 0.76 0.70 0.93 -5.07%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 -
Price 1.39 1.48 1.34 1.35 1.30 1.26 1.03 -
P/RPS 0.34 0.35 0.34 0.35 0.38 0.39 0.34 0.00%
P/EPS 7.32 7.89 7.86 7.27 8.76 9.08 8.24 -7.58%
EY 13.65 12.67 12.73 13.76 11.42 11.01 12.13 8.18%
DY 1.31 1.35 1.49 1.11 1.15 1.19 1.46 -6.96%
P/NAPS 0.78 1.48 1.34 0.79 0.79 0.78 1.03 -16.90%

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