[MAEMODE] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 11.21%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 474,017 447,505 452,982 436,876 409,310 377,491 366,549 18.60%
PBT 31,227 29,560 26,256 27,321 25,641 22,881 27,071 9.94%
Tax -10,045 -8,501 -5,673 -6,802 -6,568 -5,652 -8,258 13.88%
NP 21,182 21,059 20,583 20,519 19,073 17,229 18,813 8.18%
-
NP to SH 20,631 20,543 19,953 20,129 18,100 16,420 17,862 10.03%
-
Tax Rate 32.17% 28.76% 21.61% 24.90% 25.62% 24.70% 30.50% -
Total Cost 452,835 426,446 432,399 416,357 390,237 360,262 347,736 19.15%
-
Net Worth 204,141 106,542 190,962 189,865 96,489 96,270 164,486 15.41%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 2,663 2,663 1,925 1,925 1,925 1,925 1,427 51.29%
Div Payout % 12.91% 12.97% 9.65% 9.57% 10.64% 11.73% 7.99% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 204,141 106,542 190,962 189,865 96,489 96,270 164,486 15.41%
NOSH 106,880 106,542 106,090 106,070 96,489 96,270 96,191 7.24%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 4.47% 4.71% 4.54% 4.70% 4.66% 4.56% 5.13% -
ROE 10.11% 19.28% 10.45% 10.60% 18.76% 17.06% 10.86% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 443.50 420.03 426.98 411.87 424.20 392.11 381.06 10.59%
EPS 19.30 19.28 18.81 18.98 18.76 17.06 18.57 2.59%
DPS 2.50 2.50 1.81 1.82 2.00 2.00 1.50 40.35%
NAPS 1.91 1.00 1.80 1.79 1.00 1.00 1.71 7.61%
Adjusted Per Share Value based on latest NOSH - 106,070
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 442.98 418.20 423.32 408.27 382.51 352.77 342.55 18.60%
EPS 19.28 19.20 18.65 18.81 16.91 15.34 16.69 10.04%
DPS 2.49 2.49 1.80 1.80 1.80 1.80 1.33 51.61%
NAPS 1.9077 0.9957 1.7846 1.7743 0.9017 0.8997 1.5372 15.40%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.35 1.48 1.46 1.54 1.34 1.34 1.23 -
P/RPS 0.30 0.35 0.34 0.37 0.32 0.34 0.32 -4.19%
P/EPS 6.99 7.68 7.76 8.12 7.14 7.86 6.62 3.67%
EY 14.30 13.03 12.88 12.32 14.00 12.73 15.10 -3.54%
DY 1.85 1.69 1.24 1.18 1.49 1.49 1.22 31.82%
P/NAPS 0.71 1.48 0.81 0.86 1.34 1.34 0.72 -0.92%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 24/04/07 -
Price 1.17 1.36 1.48 1.39 1.48 1.34 1.35 -
P/RPS 0.26 0.32 0.35 0.34 0.35 0.34 0.35 -17.90%
P/EPS 6.06 7.05 7.87 7.32 7.89 7.86 7.27 -11.38%
EY 16.50 14.18 12.71 13.65 12.67 12.73 13.76 12.80%
DY 2.14 1.84 1.23 1.31 1.35 1.49 1.11 54.59%
P/NAPS 0.61 1.36 0.82 0.78 1.48 1.34 0.79 -15.76%

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