[MAEMODE] YoY Annual (Unaudited) Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
Revenue 447,116 377,492 286,779 186,037 159,465 130,783 100,316 23.77%
PBT 28,973 22,882 18,640 12,597 11,484 10,600 11,495 14.10%
Tax -9,092 -5,653 -6,540 -3,636 -3,159 -3,205 -3,137 16.40%
NP 19,881 17,229 12,100 8,961 8,325 7,395 8,358 13.16%
-
NP to SH 19,365 16,421 11,895 8,961 8,325 7,395 8,358 12.74%
-
Tax Rate 31.38% 24.71% 35.09% 28.86% 27.51% 30.24% 27.29% -
Total Cost 427,235 360,263 274,679 177,076 151,140 123,388 91,958 24.51%
-
Net Worth 195,110 167,772 151,240 104,819 97,234 83,024 72,922 15.08%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
Div 2,665 1,928 1,426 356 - - 329 34.79%
Div Payout % 13.76% 11.74% 11.99% 3.98% - - 3.95% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
Net Worth 195,110 167,772 151,240 104,819 97,234 83,024 72,922 15.08%
NOSH 106,617 96,420 95,119 71,305 62,329 56,866 32,996 18.22%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
NP Margin 4.45% 4.56% 4.22% 4.82% 5.22% 5.65% 8.33% -
ROE 9.93% 9.79% 7.86% 8.55% 8.56% 8.91% 11.46% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
RPS 419.36 391.50 301.49 260.90 255.84 229.98 304.02 4.69%
EPS 18.96 17.03 12.33 9.42 11.67 12.22 25.33 -4.05%
DPS 2.50 2.00 1.50 0.50 0.00 0.00 1.00 13.97%
NAPS 1.83 1.74 1.59 1.47 1.56 1.46 2.21 -2.65%
Adjusted Per Share Value based on latest NOSH - 71,351
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
RPS 417.84 352.77 268.00 173.86 149.02 122.22 93.75 23.77%
EPS 18.10 15.35 11.12 8.37 7.78 6.91 7.81 12.74%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.31 34.63%
NAPS 1.8234 1.5679 1.4134 0.9796 0.9087 0.7759 0.6815 15.08%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/01 -
Price 1.48 1.34 0.93 0.73 1.13 0.97 2.11 -
P/RPS 0.35 0.34 0.31 0.28 0.44 0.42 0.69 -9.23%
P/EPS 8.15 7.87 7.44 5.81 8.46 7.46 8.33 -0.31%
EY 12.27 12.71 13.45 17.22 11.82 13.41 12.00 0.31%
DY 1.69 1.49 1.61 0.68 0.00 0.00 0.47 20.04%
P/NAPS 0.81 0.77 0.58 0.50 0.72 0.66 0.95 -2.25%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/01 CAGR
Date 29/07/08 08/08/07 28/07/06 29/07/05 29/07/04 30/07/03 27/07/01 -
Price 1.36 1.34 1.03 0.81 0.97 1.23 2.15 -
P/RPS 0.32 0.34 0.34 0.31 0.38 0.53 0.71 -10.75%
P/EPS 7.49 7.87 8.24 6.45 7.26 9.46 8.49 -1.77%
EY 13.36 12.71 12.14 15.51 13.77 10.57 11.78 1.81%
DY 1.84 1.49 1.46 0.62 0.00 0.00 0.47 21.50%
P/NAPS 0.74 0.77 0.65 0.55 0.62 0.84 0.97 -3.78%

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