[MAEMODE] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 164.08%
YoY- -86.17%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 474,002 474,411 446,289 402,742 422,253 435,570 481,857 -1.08%
PBT 13,088 10,880 10,058 3,271 1,557 10,226 18,422 -20.36%
Tax -3,867 -3,466 -2,943 -1,476 -1,101 -3,144 -6,602 -29.97%
NP 9,221 7,414 7,115 1,795 456 7,082 11,820 -15.24%
-
NP to SH 9,209 7,270 6,896 2,242 849 7,204 11,899 -15.69%
-
Tax Rate 29.55% 31.86% 29.26% 45.12% 70.71% 30.75% 35.84% -
Total Cost 464,781 466,997 439,174 400,947 421,797 428,488 470,037 -0.74%
-
Net Worth 209,315 206,610 106,909 207,480 130,000 210,320 211,782 -0.77%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 1,069 1,069 1,069 1,069 1,069 1,069 1,069 0.00%
Div Payout % 11.61% 14.71% 15.50% 47.71% 125.98% 14.85% 8.99% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 209,315 206,610 106,909 207,480 130,000 210,320 211,782 -0.77%
NOSH 106,793 106,499 106,909 106,948 130,000 106,222 106,960 -0.10%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.95% 1.56% 1.59% 0.45% 0.11% 1.63% 2.45% -
ROE 4.40% 3.52% 6.45% 1.08% 0.65% 3.43% 5.62% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 443.85 445.46 417.45 376.58 324.81 410.06 450.50 -0.98%
EPS 8.62 6.83 6.45 2.10 0.65 6.78 11.12 -15.60%
DPS 1.00 1.00 1.00 1.00 0.82 1.00 1.00 0.00%
NAPS 1.96 1.94 1.00 1.94 1.00 1.98 1.98 -0.67%
Adjusted Per Share Value based on latest NOSH - 106,948
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 442.97 443.35 417.07 376.37 394.61 407.05 450.31 -1.08%
EPS 8.61 6.79 6.44 2.10 0.79 6.73 11.12 -15.66%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.9561 1.9308 0.9991 1.9389 1.2149 1.9655 1.9792 -0.77%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.53 0.49 0.55 0.64 0.63 0.74 0.69 -
P/RPS 0.12 0.11 0.13 0.17 0.19 0.18 0.15 -13.81%
P/EPS 6.15 7.18 8.53 30.53 96.47 10.91 6.20 -0.53%
EY 16.27 13.93 11.73 3.28 1.04 9.16 16.12 0.61%
DY 1.89 2.05 1.82 1.56 1.31 1.35 1.45 19.30%
P/NAPS 0.27 0.25 0.55 0.33 0.63 0.37 0.35 -15.87%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 30/10/09 30/07/09 -
Price 0.58 0.54 0.50 0.56 0.65 0.69 0.72 -
P/RPS 0.13 0.12 0.12 0.15 0.20 0.17 0.16 -12.91%
P/EPS 6.73 7.91 7.75 26.71 99.53 10.17 6.47 2.65%
EY 14.87 12.64 12.90 3.74 1.00 9.83 15.45 -2.51%
DY 1.72 1.86 2.00 1.79 1.27 1.45 1.39 15.24%
P/NAPS 0.30 0.28 0.50 0.29 0.65 0.35 0.36 -11.43%

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