[MAEMODE] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -23.75%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 422,253 435,570 481,857 514,063 497,449 474,017 447,505 -3.79%
PBT 1,557 10,226 18,422 27,337 33,503 31,227 29,560 -85.92%
Tax -1,101 -3,144 -6,602 -10,401 -10,928 -10,045 -8,501 -74.36%
NP 456 7,082 11,820 16,936 22,575 21,182 21,059 -92.21%
-
NP to SH 849 7,204 11,899 16,212 21,263 20,631 20,543 -88.02%
-
Tax Rate 70.71% 30.75% 35.84% 38.05% 32.62% 32.17% 28.76% -
Total Cost 421,797 428,488 470,037 497,127 474,874 452,835 426,446 -0.72%
-
Net Worth 130,000 210,320 211,782 208,045 206,633 204,141 106,542 14.17%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 1,069 1,069 1,069 2,663 2,663 2,663 2,663 -45.55%
Div Payout % 125.98% 14.85% 8.99% 16.43% 12.53% 12.91% 12.97% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 130,000 210,320 211,782 208,045 206,633 204,141 106,542 14.17%
NOSH 130,000 106,222 106,960 106,690 107,063 106,880 106,542 14.17%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.11% 1.63% 2.45% 3.29% 4.54% 4.47% 4.71% -
ROE 0.65% 3.43% 5.62% 7.79% 10.29% 10.11% 19.28% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 324.81 410.06 450.50 481.83 464.63 443.50 420.03 -15.73%
EPS 0.65 6.78 11.12 15.20 19.86 19.30 19.28 -89.54%
DPS 0.82 1.00 1.00 2.50 2.50 2.50 2.50 -52.40%
NAPS 1.00 1.98 1.98 1.95 1.93 1.91 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 106,690
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 394.61 407.05 450.31 480.40 464.88 442.98 418.20 -3.79%
EPS 0.79 6.73 11.12 15.15 19.87 19.28 19.20 -88.05%
DPS 1.00 1.00 1.00 2.49 2.49 2.49 2.49 -45.53%
NAPS 1.2149 1.9655 1.9792 1.9442 1.931 1.9077 0.9957 14.17%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.63 0.74 0.69 0.92 0.93 1.35 1.48 -
P/RPS 0.19 0.18 0.15 0.19 0.20 0.30 0.35 -33.42%
P/EPS 96.47 10.91 6.20 6.05 4.68 6.99 7.68 439.53%
EY 1.04 9.16 16.12 16.52 21.35 14.30 13.03 -81.43%
DY 1.31 1.35 1.45 2.72 2.69 1.85 1.69 -15.60%
P/NAPS 0.63 0.37 0.35 0.47 0.48 0.71 1.48 -43.38%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 -
Price 0.65 0.69 0.72 0.73 0.96 1.17 1.36 -
P/RPS 0.20 0.17 0.16 0.15 0.21 0.26 0.32 -26.87%
P/EPS 99.53 10.17 6.47 4.80 4.83 6.06 7.05 483.19%
EY 1.00 9.83 15.45 20.82 20.69 16.50 14.18 -82.90%
DY 1.27 1.45 1.39 3.42 2.60 2.14 1.84 -21.88%
P/NAPS 0.65 0.35 0.36 0.37 0.50 0.61 1.36 -38.84%

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