[MAEMODE] QoQ TTM Result on 31-May-2008 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 2.96%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 514,063 497,449 474,017 447,505 452,982 436,876 409,310 16.42%
PBT 27,337 33,503 31,227 29,560 26,256 27,321 25,641 4.36%
Tax -10,401 -10,928 -10,045 -8,501 -5,673 -6,802 -6,568 35.89%
NP 16,936 22,575 21,182 21,059 20,583 20,519 19,073 -7.62%
-
NP to SH 16,212 21,263 20,631 20,543 19,953 20,129 18,100 -7.08%
-
Tax Rate 38.05% 32.62% 32.17% 28.76% 21.61% 24.90% 25.62% -
Total Cost 497,127 474,874 452,835 426,446 432,399 416,357 390,237 17.53%
-
Net Worth 208,045 206,633 204,141 106,542 190,962 189,865 96,489 66.97%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 2,663 2,663 2,663 2,663 1,925 1,925 1,925 24.17%
Div Payout % 16.43% 12.53% 12.91% 12.97% 9.65% 9.57% 10.64% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 208,045 206,633 204,141 106,542 190,962 189,865 96,489 66.97%
NOSH 106,690 107,063 106,880 106,542 106,090 106,070 96,489 6.93%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 3.29% 4.54% 4.47% 4.71% 4.54% 4.70% 4.66% -
ROE 7.79% 10.29% 10.11% 19.28% 10.45% 10.60% 18.76% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 481.83 464.63 443.50 420.03 426.98 411.87 424.20 8.87%
EPS 15.20 19.86 19.30 19.28 18.81 18.98 18.76 -13.10%
DPS 2.50 2.50 2.50 2.50 1.81 1.82 2.00 16.05%
NAPS 1.95 1.93 1.91 1.00 1.80 1.79 1.00 56.14%
Adjusted Per Share Value based on latest NOSH - 106,542
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 480.40 464.88 442.98 418.20 423.32 408.27 382.51 16.42%
EPS 15.15 19.87 19.28 19.20 18.65 18.81 16.91 -7.07%
DPS 2.49 2.49 2.49 2.49 1.80 1.80 1.80 24.17%
NAPS 1.9442 1.931 1.9077 0.9957 1.7846 1.7743 0.9017 66.97%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.92 0.93 1.35 1.48 1.46 1.54 1.34 -
P/RPS 0.19 0.20 0.30 0.35 0.34 0.37 0.32 -29.37%
P/EPS 6.05 4.68 6.99 7.68 7.76 8.12 7.14 -10.46%
EY 16.52 21.35 14.30 13.03 12.88 12.32 14.00 11.67%
DY 2.72 2.69 1.85 1.69 1.24 1.18 1.49 49.42%
P/NAPS 0.47 0.48 0.71 1.48 0.81 0.86 1.34 -50.29%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 -
Price 0.73 0.96 1.17 1.36 1.48 1.39 1.48 -
P/RPS 0.15 0.21 0.26 0.32 0.35 0.34 0.35 -43.18%
P/EPS 4.80 4.83 6.06 7.05 7.87 7.32 7.89 -28.22%
EY 20.82 20.69 16.50 14.18 12.71 13.65 12.67 39.29%
DY 3.42 2.60 2.14 1.84 1.23 1.31 1.35 85.94%
P/NAPS 0.37 0.50 0.61 1.36 0.82 0.78 1.48 -60.34%

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