[MAEMODE] QoQ TTM Result on 31-May-2009 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -26.6%
YoY- -42.08%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 402,742 422,253 435,570 481,857 514,063 497,449 474,017 -10.32%
PBT 3,271 1,557 10,226 18,422 27,337 33,503 31,227 -77.87%
Tax -1,476 -1,101 -3,144 -6,602 -10,401 -10,928 -10,045 -72.25%
NP 1,795 456 7,082 11,820 16,936 22,575 21,182 -80.79%
-
NP to SH 2,242 849 7,204 11,899 16,212 21,263 20,631 -77.31%
-
Tax Rate 45.12% 70.71% 30.75% 35.84% 38.05% 32.62% 32.17% -
Total Cost 400,947 421,797 428,488 470,037 497,127 474,874 452,835 -7.81%
-
Net Worth 207,480 130,000 210,320 211,782 208,045 206,633 204,141 1.09%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 1,069 1,069 1,069 1,069 2,663 2,663 2,663 -45.67%
Div Payout % 47.71% 125.98% 14.85% 8.99% 16.43% 12.53% 12.91% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 207,480 130,000 210,320 211,782 208,045 206,633 204,141 1.09%
NOSH 106,948 130,000 106,222 106,960 106,690 107,063 106,880 0.04%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 0.45% 0.11% 1.63% 2.45% 3.29% 4.54% 4.47% -
ROE 1.08% 0.65% 3.43% 5.62% 7.79% 10.29% 10.11% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 376.58 324.81 410.06 450.50 481.83 464.63 443.50 -10.35%
EPS 2.10 0.65 6.78 11.12 15.20 19.86 19.30 -77.30%
DPS 1.00 0.82 1.00 1.00 2.50 2.50 2.50 -45.80%
NAPS 1.94 1.00 1.98 1.98 1.95 1.93 1.91 1.04%
Adjusted Per Share Value based on latest NOSH - 106,960
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 376.37 394.61 407.05 450.31 480.40 464.88 442.98 -10.32%
EPS 2.10 0.79 6.73 11.12 15.15 19.87 19.28 -77.28%
DPS 1.00 1.00 1.00 1.00 2.49 2.49 2.49 -45.65%
NAPS 1.9389 1.2149 1.9655 1.9792 1.9442 1.931 1.9077 1.09%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.64 0.63 0.74 0.69 0.92 0.93 1.35 -
P/RPS 0.17 0.19 0.18 0.15 0.19 0.20 0.30 -31.59%
P/EPS 30.53 96.47 10.91 6.20 6.05 4.68 6.99 167.92%
EY 3.28 1.04 9.16 16.12 16.52 21.35 14.30 -62.63%
DY 1.56 1.31 1.35 1.45 2.72 2.69 1.85 -10.77%
P/NAPS 0.33 0.63 0.37 0.35 0.47 0.48 0.71 -40.08%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 30/04/10 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 -
Price 0.56 0.65 0.69 0.72 0.73 0.96 1.17 -
P/RPS 0.15 0.20 0.17 0.16 0.15 0.21 0.26 -30.76%
P/EPS 26.71 99.53 10.17 6.47 4.80 4.83 6.06 169.55%
EY 3.74 1.00 9.83 15.45 20.82 20.69 16.50 -62.92%
DY 1.79 1.27 1.45 1.39 3.42 2.60 2.14 -11.25%
P/NAPS 0.29 0.65 0.35 0.36 0.37 0.50 0.61 -39.16%

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