[MAEMODE] QoQ TTM Result on 31-Aug-2007 [#1]

Stock

[MAEMODE] MALAYSIAN AE MODELS HOLDINGS

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2008

Quarter

31-Aug-2007 [#1]

Profit Trend

QoQ- 10.23%

YoY- 37.2%

Quarter Report

Aug 2007 Quarterly Results.xls

Latest QR

Upcoming QR

MAEMODE's Result

MAEMODE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
TTM Result
Revenue	447,505	452,982	436,876	409,310	377,491	366,549	328,251	22.92%
YoY %	-1.21%	3.69%	6.73%	8.43%	2.99%	11.67%	-	-
Horiz. %	136.33%	138.00%	133.09%	124.69%	115.00%	111.67%	100.00%	-
PBT	29,560	26,256	27,321	25,641	22,881	27,071	21,617	23.17%
YoY %	12.58%	-3.90%	6.55%	12.06%	-15.48%	25.23%	-	-
Horiz. %	136.74%	121.46%	126.39%	118.61%	105.85%	125.23%	100.00%	-
Tax	-8,501	-5,673	-6,802	-6,568	-5,652	-8,258	-7,092	12.82%
YoY %	-49.85%	16.60%	-3.56%	-16.21%	31.56%	-16.44%	-	-
Horiz. %	119.87%	79.99%	95.91%	92.61%	79.70%	116.44%	100.00%	-
NP	21,059	20,583	20,519	19,073	17,229	18,813	14,525	28.07%
YoY %	2.31%	0.31%	7.58%	10.70%	-8.42%	29.52%	-	-
Horiz. %	144.98%	141.71%	141.27%	131.31%	118.62%	129.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,543	19,953	20,129	18,100	16,420	17,862	14,194	27.92%
YoY %	2.96%	-0.87%	11.21%	10.23%	-8.07%	25.84%	-	-
Horiz. %	144.73%	140.57%	141.81%	127.52%	115.68%	125.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.76%	21.61%	24.90%	25.62%	24.70%	30.50%	32.81%	-
YoY %	33.09%	-13.21%	-2.81%	3.72%	-19.02%	-7.04%	-	-
Horiz. %	87.66%	65.86%	75.89%	78.09%	75.28%	92.96%	100.00%	-
Total Cost	426,446	432,399	416,357	390,237	360,262	347,736	313,726	22.68%
YoY %	-1.38%	3.85%	6.69%	8.32%	3.60%	10.84%	-	-
Horiz. %	135.93%	137.83%	132.71%	124.39%	114.83%	110.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,542	190,962	189,865	96,489	96,270	164,486	157,789	-23.01%
YoY %	-44.21%	0.58%	96.77%	0.23%	-41.47%	4.24%	-	-
Horiz. %	67.52%	121.02%	120.33%	61.15%	61.01%	104.24%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	2,663	1,925	1,925	1,925	1,925	1,427	1,427	51.51%
YoY %	38.34%	0.00%	0.00%	0.00%	34.90%	0.00%	-	-
Horiz. %	186.62%	134.90%	134.90%	134.90%	134.90%	100.00%	100.00%	-
Div Payout %	12.97%	9.65%	9.57%	10.64%	11.73%	7.99%	10.06%	-
YoY %	34.40%	0.84%	-10.06%	-9.29%	46.81%	-20.58%	-	-
Horiz. %	128.93%	95.92%	95.13%	105.77%	116.60%	79.42%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	106,542	190,962	189,865	96,489	96,270	164,486	157,789	-23.01%
YoY %	-44.21%	0.58%	96.77%	0.23%	-41.47%	4.24%	-	-
Horiz. %	67.52%	121.02%	120.33%	61.15%	61.01%	104.24%	100.00%	-
NOSH	106,542	106,090	106,070	96,489	96,270	96,191	95,629	7.46%
YoY %	0.43%	0.02%	9.93%	0.23%	0.08%	0.59%	-	-
Horiz. %	111.41%	110.94%	110.92%	100.90%	100.67%	100.59%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	4.71%	4.54%	4.70%	4.66%	4.56%	5.13%	4.42%	-
YoY %	3.74%	-3.40%	0.86%	2.19%	-11.11%	16.06%	-	-
Horiz. %	106.56%	102.71%	106.33%	105.43%	103.17%	116.06%	100.00%	-
ROE	19.28%	10.45%	10.60%	18.76%	17.06%	10.86%	9.00%	-
YoY %	84.50%	-1.42%	-43.50%	9.96%	57.09%	20.67%	-	-
Horiz. %	214.22%	116.11%	117.78%	208.44%	189.56%	120.67%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	420.03	426.98	411.87	424.20	392.11	381.06	343.25	14.39%
YoY %	-1.63%	3.67%	-2.91%	8.18%	2.90%	11.02%	-	-
Horiz. %	122.37%	124.39%	119.99%	123.58%	114.23%	111.02%	100.00%	-
EPS	19.28	18.81	18.98	18.76	17.06	18.57	14.84	19.04%
YoY %	2.50%	-0.90%	1.17%	9.96%	-8.13%	25.13%	-	-
Horiz. %	129.92%	126.75%	127.90%	126.42%	114.96%	125.13%	100.00%	-
DPS	2.50	1.81	1.82	2.00	2.00	1.50	1.50	40.52%
YoY %	38.12%	-0.55%	-9.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	166.67%	120.67%	121.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.00	1.80	1.79	1.00	1.00	1.71	1.65	-28.36%
YoY %	-44.44%	0.56%	79.00%	0.00%	-41.52%	3.64%	-	-
Horiz. %	60.61%	109.09%	108.48%	60.61%	60.61%	103.64%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 96,489
RPS	418.20	423.32	408.27	382.51	352.77	342.55	306.76	22.92%
YoY %	-1.21%	3.69%	6.73%	8.43%	2.98%	11.67%	-	-
Horiz. %	136.33%	138.00%	133.09%	124.69%	115.00%	111.67%	100.00%	-
EPS	19.20	18.65	18.81	16.91	15.34	16.69	13.26	27.95%
YoY %	2.95%	-0.85%	11.24%	10.23%	-8.09%	25.87%	-	-
Horiz. %	144.80%	140.65%	141.86%	127.53%	115.69%	125.87%	100.00%	-
DPS	2.49	1.80	1.80	1.80	1.80	1.33	1.33	51.84%
YoY %	38.33%	0.00%	0.00%	0.00%	35.34%	0.00%	-	-
Horiz. %	187.22%	135.34%	135.34%	135.34%	135.34%	100.00%	100.00%	-
NAPS	0.9957	1.7846	1.7743	0.9017	0.8997	1.5372	1.4746	-23.01%
YoY %	-44.21%	0.58%	96.77%	0.22%	-41.47%	4.25%	-	-
Horiz. %	67.52%	121.02%	120.32%	61.15%	61.01%	104.25%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	1.48	1.46	1.54	1.34	1.34	1.23	1.25	-
P/RPS	0.35	0.34	0.37	0.32	0.34	0.32	0.36	-1.85%
YoY %	2.94%	-8.11%	15.62%	-5.88%	6.25%	-11.11%	-	-
Horiz. %	97.22%	94.44%	102.78%	88.89%	94.44%	88.89%	100.00%	-
P/EPS	7.68	7.76	8.12	7.14	7.86	6.62	8.42	-5.94%
YoY %	-1.03%	-4.43%	13.73%	-9.16%	18.73%	-21.38%	-	-
Horiz. %	91.21%	92.16%	96.44%	84.80%	93.35%	78.62%	100.00%	-
EY	13.03	12.88	12.32	14.00	12.73	15.10	11.87	6.40%
YoY %	1.16%	4.55%	-12.00%	9.98%	-15.70%	27.21%	-	-
Horiz. %	109.77%	108.51%	103.79%	117.94%	107.25%	127.21%	100.00%	-
DY	1.69	1.24	1.18	1.49	1.49	1.22	1.20	25.61%
YoY %	36.29%	5.08%	-20.81%	0.00%	22.13%	1.67%	-	-
Horiz. %	140.83%	103.33%	98.33%	124.17%	124.17%	101.67%	100.00%	-
P/NAPS	1.48	0.81	0.86	1.34	1.34	0.72	0.76	55.87%
YoY %	82.72%	-5.81%	-35.82%	0.00%	86.11%	-5.26%	-	-
Horiz. %	194.74%	106.58%	113.16%	176.32%	176.32%	94.74%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	29/07/08	24/04/08	29/01/08	25/10/07	08/08/07	24/04/07	07/08/07	-
Price	1.36	1.48	1.39	1.48	1.34	1.35	1.30	-
P/RPS	0.32	0.35	0.34	0.35	0.34	0.35	0.38	-10.81%
YoY %	-8.57%	2.94%	-2.86%	2.94%	-2.86%	-7.89%	-	-
Horiz. %	84.21%	92.11%	89.47%	92.11%	89.47%	92.11%	100.00%	-
P/EPS	7.05	7.87	7.32	7.89	7.86	7.27	8.76	-13.46%
YoY %	-10.42%	7.51%	-7.22%	0.38%	8.12%	-17.01%	-	-
Horiz. %	80.48%	89.84%	83.56%	90.07%	89.73%	82.99%	100.00%	-
EY	14.18	12.71	13.65	12.67	12.73	13.76	11.42	15.50%
YoY %	11.57%	-6.89%	7.73%	-0.47%	-7.49%	20.49%	-	-
Horiz. %	124.17%	111.30%	119.53%	110.95%	111.47%	120.49%	100.00%	-
DY	1.84	1.23	1.31	1.35	1.49	1.11	1.15	36.75%
YoY %	49.59%	-6.11%	-2.96%	-9.40%	34.23%	-3.48%	-	-
Horiz. %	160.00%	106.96%	113.91%	117.39%	129.57%	96.52%	100.00%	-
P/NAPS	1.36	0.82	0.78	1.48	1.34	0.79	0.79	43.59%
YoY %	65.85%	5.13%	-47.30%	10.45%	69.62%	0.00%	-	-
Horiz. %	172.15%	103.80%	98.73%	187.34%	169.62%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos