[MAEMODE] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 14.41%
YoY- 34.8%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 512,452 412,562 293,792 210,848 148,244 130,472 116,554 27.96%
PBT 35,924 28,036 19,158 13,202 9,464 8,472 6,222 33.90%
Tax -11,774 -6,916 -4,618 -3,514 -2,304 -2,978 -1,346 43.49%
NP 24,150 21,120 14,540 9,688 7,160 5,494 4,876 30.52%
-
NP to SH 23,110 21,670 14,252 9,652 7,160 5,494 4,876 29.57%
-
Tax Rate 32.77% 24.67% 24.10% 26.62% 24.34% 35.15% 21.63% -
Total Cost 488,302 391,442 279,252 201,160 141,084 124,978 111,678 27.84%
-
Net Worth 206,492 189,771 157,824 144,684 102,647 90,749 83,651 16.23%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 206,492 189,771 157,824 144,684 102,647 90,749 83,651 16.23%
NOSH 106,990 106,017 95,651 95,187 63,362 61,316 55,033 11.70%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 4.71% 5.12% 4.95% 4.59% 4.83% 4.21% 4.18% -
ROE 11.19% 11.42% 9.03% 6.67% 6.98% 6.05% 5.83% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 478.97 389.14 307.15 221.51 233.96 212.78 211.79 14.55%
EPS 21.60 20.44 14.90 10.14 11.30 8.96 8.86 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.79 1.65 1.52 1.62 1.48 1.52 4.05%
Adjusted Per Share Value based on latest NOSH - 95,034
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 478.90 385.55 274.56 197.04 138.54 121.93 108.92 27.96%
EPS 21.60 20.25 13.32 9.02 6.69 5.13 4.56 29.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9297 1.7735 1.4749 1.3521 0.9593 0.8481 0.7817 16.23%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.93 1.54 1.25 0.78 1.05 1.29 1.05 -
P/RPS 0.19 0.40 0.41 0.35 0.45 0.61 0.50 -14.88%
P/EPS 4.31 7.53 8.39 7.69 9.29 14.40 11.85 -15.49%
EY 23.23 13.27 11.92 13.00 10.76 6.95 8.44 18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.86 0.76 0.51 0.65 0.87 0.69 -5.86%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 29/01/08 07/08/07 18/01/06 27/01/05 30/01/04 28/01/03 -
Price 0.96 1.39 1.30 0.79 0.90 1.44 1.02 -
P/RPS 0.20 0.36 0.42 0.36 0.38 0.68 0.48 -13.56%
P/EPS 4.44 6.80 8.72 7.79 7.96 16.07 11.51 -14.66%
EY 22.50 14.71 11.46 12.84 12.56 6.22 8.69 17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.79 0.52 0.56 0.97 0.67 -4.75%

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