[MAEMODE] QoQ TTM Result on 30-Nov-2006 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 7.6%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 409,310 377,491 366,549 328,251 309,079 286,779 235,547 44.39%
PBT 25,641 22,881 27,071 21,617 20,178 18,640 14,191 48.18%
Tax -6,568 -5,652 -8,258 -7,092 -6,927 -6,539 -4,182 35.00%
NP 19,073 17,229 18,813 14,525 13,251 12,101 10,009 53.52%
-
NP to SH 18,100 16,420 17,862 14,194 13,192 11,896 10,381 44.71%
-
Tax Rate 25.62% 24.70% 30.50% 32.81% 34.33% 35.08% 29.47% -
Total Cost 390,237 360,262 347,736 313,726 295,828 274,678 225,538 43.98%
-
Net Worth 96,489 96,270 164,486 157,789 153,129 95,193 148,513 -24.92%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,925 1,925 1,427 1,427 1,427 1,427 356 207.12%
Div Payout % 10.64% 11.73% 7.99% 10.06% 10.82% 12.00% 3.44% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 96,489 96,270 164,486 157,789 153,129 95,193 148,513 -24.92%
NOSH 96,489 96,270 96,191 95,629 95,111 95,193 95,201 0.89%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.66% 4.56% 5.13% 4.42% 4.29% 4.22% 4.25% -
ROE 18.76% 17.06% 10.86% 9.00% 8.61% 12.50% 6.99% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 424.20 392.11 381.06 343.25 324.96 301.26 247.42 43.10%
EPS 18.76 17.06 18.57 14.84 13.87 12.50 10.90 43.47%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 0.37 207.05%
NAPS 1.00 1.00 1.71 1.65 1.61 1.00 1.56 -25.59%
Adjusted Per Share Value based on latest NOSH - 95,629
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 382.51 352.77 342.55 306.76 288.84 268.00 220.12 44.39%
EPS 16.91 15.34 16.69 13.26 12.33 11.12 9.70 44.70%
DPS 1.80 1.80 1.33 1.33 1.33 1.33 0.33 208.90%
NAPS 0.9017 0.8997 1.5372 1.4746 1.431 0.8896 1.3879 -24.92%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.34 1.34 1.23 1.25 1.13 0.93 0.81 -
P/RPS 0.32 0.34 0.32 0.36 0.35 0.31 0.33 -2.02%
P/EPS 7.14 7.86 6.62 8.42 8.15 7.44 7.43 -2.61%
EY 14.00 12.73 15.10 11.87 12.27 13.44 13.46 2.64%
DY 1.49 1.49 1.22 1.20 1.33 1.61 0.46 118.45%
P/NAPS 1.34 1.34 0.72 0.76 0.70 0.93 0.52 87.63%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 -
Price 1.48 1.34 1.35 1.30 1.26 1.03 1.07 -
P/RPS 0.35 0.34 0.35 0.38 0.39 0.34 0.43 -12.79%
P/EPS 7.89 7.86 7.27 8.76 9.08 8.24 9.81 -13.48%
EY 12.67 12.73 13.76 11.42 11.01 12.13 10.19 15.58%
DY 1.35 1.49 1.11 1.15 1.19 1.46 0.35 145.34%
P/NAPS 1.48 1.34 0.79 0.79 0.78 1.03 0.69 66.08%

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