[MAEMODE] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 3.06%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 435,570 481,857 514,063 497,449 474,017 447,505 452,982 -2.57%
PBT 10,226 18,422 27,337 33,503 31,227 29,560 26,256 -46.57%
Tax -3,144 -6,602 -10,401 -10,928 -10,045 -8,501 -5,673 -32.45%
NP 7,082 11,820 16,936 22,575 21,182 21,059 20,583 -50.80%
-
NP to SH 7,204 11,899 16,212 21,263 20,631 20,543 19,953 -49.20%
-
Tax Rate 30.75% 35.84% 38.05% 32.62% 32.17% 28.76% 21.61% -
Total Cost 428,488 470,037 497,127 474,874 452,835 426,446 432,399 -0.60%
-
Net Worth 210,320 211,782 208,045 206,633 204,141 106,542 190,962 6.62%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 1,069 1,069 2,663 2,663 2,663 2,663 1,925 -32.36%
Div Payout % 14.85% 8.99% 16.43% 12.53% 12.91% 12.97% 9.65% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 210,320 211,782 208,045 206,633 204,141 106,542 190,962 6.62%
NOSH 106,222 106,960 106,690 107,063 106,880 106,542 106,090 0.08%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 1.63% 2.45% 3.29% 4.54% 4.47% 4.71% 4.54% -
ROE 3.43% 5.62% 7.79% 10.29% 10.11% 19.28% 10.45% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 410.06 450.50 481.83 464.63 443.50 420.03 426.98 -2.65%
EPS 6.78 11.12 15.20 19.86 19.30 19.28 18.81 -49.25%
DPS 1.00 1.00 2.50 2.50 2.50 2.50 1.81 -32.59%
NAPS 1.98 1.98 1.95 1.93 1.91 1.00 1.80 6.54%
Adjusted Per Share Value based on latest NOSH - 107,063
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 407.05 450.31 480.40 464.88 442.98 418.20 423.32 -2.57%
EPS 6.73 11.12 15.15 19.87 19.28 19.20 18.65 -49.21%
DPS 1.00 1.00 2.49 2.49 2.49 2.49 1.80 -32.34%
NAPS 1.9655 1.9792 1.9442 1.931 1.9077 0.9957 1.7846 6.62%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.74 0.69 0.92 0.93 1.35 1.48 1.46 -
P/RPS 0.18 0.15 0.19 0.20 0.30 0.35 0.34 -34.48%
P/EPS 10.91 6.20 6.05 4.68 6.99 7.68 7.76 25.42%
EY 9.16 16.12 16.52 21.35 14.30 13.03 12.88 -20.27%
DY 1.35 1.45 2.72 2.69 1.85 1.69 1.24 5.81%
P/NAPS 0.37 0.35 0.47 0.48 0.71 1.48 0.81 -40.60%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 -
Price 0.69 0.72 0.73 0.96 1.17 1.36 1.48 -
P/RPS 0.17 0.16 0.15 0.21 0.26 0.32 0.35 -38.12%
P/EPS 10.17 6.47 4.80 4.83 6.06 7.05 7.87 18.58%
EY 9.83 15.45 20.82 20.69 16.50 14.18 12.71 -15.70%
DY 1.45 1.39 3.42 2.60 2.14 1.84 1.23 11.56%
P/NAPS 0.35 0.36 0.37 0.50 0.61 1.36 0.82 -43.22%

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