[MAEMODE] QoQ TTM Result on 31-May-2010 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 207.58%
YoY- -42.05%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 492,304 474,002 474,411 446,289 402,742 422,253 435,570 8.52%
PBT 14,440 13,088 10,880 10,058 3,271 1,557 10,226 25.94%
Tax -4,695 -3,867 -3,466 -2,943 -1,476 -1,101 -3,144 30.74%
NP 9,745 9,221 7,414 7,115 1,795 456 7,082 23.78%
-
NP to SH 9,561 9,209 7,270 6,896 2,242 849 7,204 20.83%
-
Tax Rate 32.51% 29.55% 31.86% 29.26% 45.12% 70.71% 30.75% -
Total Cost 482,559 464,781 466,997 439,174 400,947 421,797 428,488 8.26%
-
Net Worth 212,766 209,315 206,610 106,909 207,480 130,000 210,320 0.77%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 1,069 1,069 1,069 1,069 1,069 1,069 1,069 0.00%
Div Payout % 11.18% 11.61% 14.71% 15.50% 47.71% 125.98% 14.85% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 212,766 209,315 206,610 106,909 207,480 130,000 210,320 0.77%
NOSH 106,918 106,793 106,499 106,909 106,948 130,000 106,222 0.43%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.98% 1.95% 1.56% 1.59% 0.45% 0.11% 1.63% -
ROE 4.49% 4.40% 3.52% 6.45% 1.08% 0.65% 3.43% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 460.45 443.85 445.46 417.45 376.58 324.81 410.06 8.05%
EPS 8.94 8.62 6.83 6.45 2.10 0.65 6.78 20.30%
DPS 1.00 1.00 1.00 1.00 1.00 0.82 1.00 0.00%
NAPS 1.99 1.96 1.94 1.00 1.94 1.00 1.98 0.33%
Adjusted Per Share Value based on latest NOSH - 106,909
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 460.07 442.97 443.35 417.07 376.37 394.61 407.05 8.52%
EPS 8.93 8.61 6.79 6.44 2.10 0.79 6.73 20.81%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.9884 1.9561 1.9308 0.9991 1.9389 1.2149 1.9655 0.77%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.54 0.53 0.49 0.55 0.64 0.63 0.74 -
P/RPS 0.12 0.12 0.11 0.13 0.17 0.19 0.18 -23.74%
P/EPS 6.04 6.15 7.18 8.53 30.53 96.47 10.91 -32.64%
EY 16.56 16.27 13.93 11.73 3.28 1.04 9.16 48.56%
DY 1.85 1.89 2.05 1.82 1.56 1.31 1.35 23.44%
P/NAPS 0.27 0.27 0.25 0.55 0.33 0.63 0.37 -18.99%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 30/10/09 -
Price 0.55 0.58 0.54 0.50 0.56 0.65 0.69 -
P/RPS 0.12 0.13 0.12 0.12 0.15 0.20 0.17 -20.77%
P/EPS 6.15 6.73 7.91 7.75 26.71 99.53 10.17 -28.55%
EY 16.26 14.87 12.64 12.90 3.74 1.00 9.83 39.99%
DY 1.82 1.72 1.86 2.00 1.79 1.27 1.45 16.40%
P/NAPS 0.28 0.30 0.28 0.50 0.29 0.65 0.35 -13.85%

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