[MAEMODE] QoQ TTM Result on 31-May-2006 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 14.59%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 366,549 328,251 309,079 286,779 235,547 217,339 193,245 53.41%
PBT 27,071 21,617 20,178 18,640 14,191 14,467 12,838 64.66%
Tax -8,258 -7,092 -6,927 -6,539 -4,182 -4,240 -3,499 77.54%
NP 18,813 14,525 13,251 12,101 10,009 10,227 9,339 59.70%
-
NP to SH 17,862 14,194 13,192 11,896 10,381 10,209 9,274 54.98%
-
Tax Rate 30.50% 32.81% 34.33% 35.08% 29.47% 29.31% 27.26% -
Total Cost 347,736 313,726 295,828 274,678 225,538 207,112 183,906 53.08%
-
Net Worth 164,486 157,789 153,129 95,193 148,513 144,453 141,549 10.56%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 1,427 1,427 1,427 1,427 356 356 356 152.98%
Div Payout % 7.99% 10.06% 10.82% 12.00% 3.44% 3.49% 3.85% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 164,486 157,789 153,129 95,193 148,513 144,453 141,549 10.56%
NOSH 96,191 95,629 95,111 95,193 95,201 95,034 94,999 0.83%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 5.13% 4.42% 4.29% 4.22% 4.25% 4.71% 4.83% -
ROE 10.86% 9.00% 8.61% 12.50% 6.99% 7.07% 6.55% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 381.06 343.25 324.96 301.26 247.42 228.69 203.42 52.13%
EPS 18.57 14.84 13.87 12.50 10.90 10.74 9.76 53.72%
DPS 1.50 1.50 1.50 1.50 0.37 0.38 0.38 150.39%
NAPS 1.71 1.65 1.61 1.00 1.56 1.52 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 95,193
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 342.55 306.76 288.84 268.00 220.12 203.11 180.59 53.41%
EPS 16.69 13.26 12.33 11.12 9.70 9.54 8.67 54.93%
DPS 1.33 1.33 1.33 1.33 0.33 0.33 0.33 153.90%
NAPS 1.5372 1.4746 1.431 0.8896 1.3879 1.3499 1.3228 10.56%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.23 1.25 1.13 0.93 0.81 0.78 0.85 -
P/RPS 0.32 0.36 0.35 0.31 0.33 0.34 0.42 -16.62%
P/EPS 6.62 8.42 8.15 7.44 7.43 7.26 8.71 -16.75%
EY 15.10 11.87 12.27 13.44 13.46 13.77 11.48 20.10%
DY 1.22 1.20 1.33 1.61 0.46 0.48 0.44 97.73%
P/NAPS 0.72 0.76 0.70 0.93 0.52 0.51 0.57 16.90%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 -
Price 1.35 1.30 1.26 1.03 1.07 0.79 0.84 -
P/RPS 0.35 0.38 0.39 0.34 0.43 0.35 0.41 -10.03%
P/EPS 7.27 8.76 9.08 8.24 9.81 7.35 8.60 -10.62%
EY 13.76 11.42 11.01 12.13 10.19 13.60 11.62 11.96%
DY 1.11 1.15 1.19 1.46 0.35 0.48 0.45 82.86%
P/NAPS 0.79 0.79 0.78 1.03 0.69 0.52 0.56 25.86%

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