[MAEMODE] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 10.08%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 309,079 286,779 235,547 217,339 193,245 186,037 179,208 43.67%
PBT 20,178 18,640 14,191 14,467 12,838 12,597 12,112 40.40%
Tax -6,927 -6,539 -4,182 -4,240 -3,499 -3,635 -3,007 74.15%
NP 13,251 12,101 10,009 10,227 9,339 8,962 9,105 28.33%
-
NP to SH 13,192 11,896 10,381 10,209 9,274 8,962 9,105 27.95%
-
Tax Rate 34.33% 35.08% 29.47% 29.31% 27.26% 28.86% 24.83% -
Total Cost 295,828 274,678 225,538 207,112 183,906 177,075 170,103 44.47%
-
Net Worth 153,129 95,193 148,513 144,453 141,549 71,351 63,384 79.75%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 1,427 1,427 356 356 356 356 - -
Div Payout % 10.82% 12.00% 3.44% 3.49% 3.85% 3.98% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 153,129 95,193 148,513 144,453 141,549 71,351 63,384 79.75%
NOSH 95,111 95,193 95,201 95,034 94,999 71,351 63,384 30.97%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.29% 4.22% 4.25% 4.71% 4.83% 4.82% 5.08% -
ROE 8.61% 12.50% 6.99% 7.07% 6.55% 12.56% 14.36% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 324.96 301.26 247.42 228.69 203.42 260.73 282.73 9.69%
EPS 13.87 12.50 10.90 10.74 9.76 12.56 14.36 -2.28%
DPS 1.50 1.50 0.37 0.38 0.38 0.50 0.00 -
NAPS 1.61 1.00 1.56 1.52 1.49 1.00 1.00 37.24%
Adjusted Per Share Value based on latest NOSH - 95,034
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 288.84 268.00 220.12 203.11 180.59 173.86 167.47 43.67%
EPS 12.33 11.12 9.70 9.54 8.67 8.38 8.51 27.95%
DPS 1.33 1.33 0.33 0.33 0.33 0.33 0.00 -
NAPS 1.431 0.8896 1.3879 1.3499 1.3228 0.6668 0.5923 79.76%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.13 0.93 0.81 0.78 0.85 0.73 0.94 -
P/RPS 0.35 0.31 0.33 0.34 0.42 0.28 0.33 3.98%
P/EPS 8.15 7.44 7.43 7.26 8.71 5.81 6.54 15.75%
EY 12.27 13.44 13.46 13.77 11.48 17.21 15.28 -13.57%
DY 1.33 1.61 0.46 0.48 0.44 0.68 0.00 -
P/NAPS 0.70 0.93 0.52 0.51 0.57 0.73 0.94 -17.79%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 -
Price 1.26 1.03 1.07 0.79 0.84 0.81 0.75 -
P/RPS 0.39 0.34 0.43 0.35 0.41 0.31 0.27 27.69%
P/EPS 9.08 8.24 9.81 7.35 8.60 6.45 5.22 44.49%
EY 11.01 12.13 10.19 13.60 11.62 15.51 19.15 -30.78%
DY 1.19 1.46 0.35 0.48 0.45 0.62 0.00 -
P/NAPS 0.78 1.03 0.69 0.52 0.56 0.81 0.75 2.64%

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