[MAEMODE] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 9.44%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 377,492 286,779 186,037 159,465 130,783 107,830 100,316 24.70%
PBT 22,882 18,640 12,597 11,484 10,600 10,294 11,495 12.15%
Tax -5,653 -6,540 -3,636 -3,159 -3,205 -1,982 -3,137 10.30%
NP 17,229 12,100 8,961 8,325 7,395 8,312 8,358 12.80%
-
NP to SH 16,421 11,895 8,961 8,325 7,395 8,312 8,358 11.90%
-
Tax Rate 24.71% 35.09% 28.86% 27.51% 30.24% 19.25% 27.29% -
Total Cost 360,263 274,679 177,076 151,140 123,388 99,518 91,958 25.54%
-
Net Worth 167,772 151,240 104,819 97,234 83,024 54,026 72,922 14.89%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,928 1,426 356 - - 365 329 34.25%
Div Payout % 11.74% 11.99% 3.98% - - 4.39% 3.95% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 167,772 151,240 104,819 97,234 83,024 54,026 72,922 14.89%
NOSH 96,420 95,119 71,305 62,329 56,866 36,504 32,996 19.55%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.56% 4.22% 4.82% 5.22% 5.65% 7.71% 8.33% -
ROE 9.79% 7.86% 8.55% 8.56% 8.91% 15.39% 11.46% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 391.50 301.49 260.90 255.84 229.98 295.39 304.02 4.30%
EPS 17.03 12.33 9.42 11.67 12.22 22.77 25.33 -6.39%
DPS 2.00 1.50 0.50 0.00 0.00 1.00 1.00 12.24%
NAPS 1.74 1.59 1.47 1.56 1.46 1.48 2.21 -3.90%
Adjusted Per Share Value based on latest NOSH - 62,333
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 352.77 268.00 173.86 149.02 122.22 100.77 93.75 24.70%
EPS 15.35 11.12 8.37 7.78 6.91 7.77 7.81 11.91%
DPS 1.80 1.33 0.33 0.00 0.00 0.34 0.31 34.04%
NAPS 1.5679 1.4134 0.9796 0.9087 0.7759 0.5049 0.6815 14.88%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.34 0.93 0.73 1.13 0.97 1.45 2.11 -
P/RPS 0.34 0.31 0.28 0.44 0.42 0.49 0.69 -11.12%
P/EPS 7.87 7.44 5.81 8.46 7.46 6.37 8.33 -0.94%
EY 12.71 13.45 17.22 11.82 13.41 15.70 12.00 0.96%
DY 1.49 1.61 0.68 0.00 0.00 0.69 0.47 21.19%
P/NAPS 0.77 0.58 0.50 0.72 0.66 0.98 0.95 -3.43%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 08/08/07 28/07/06 29/07/05 29/07/04 30/07/03 28/08/02 27/07/01 -
Price 1.34 1.03 0.81 0.97 1.23 1.28 2.15 -
P/RPS 0.34 0.34 0.31 0.38 0.53 0.43 0.71 -11.54%
P/EPS 7.87 8.24 6.45 7.26 9.46 5.62 8.49 -1.25%
EY 12.71 12.14 15.51 13.77 10.57 17.79 11.78 1.27%
DY 1.49 1.46 0.62 0.00 0.00 0.78 0.47 21.19%
P/NAPS 0.77 0.65 0.55 0.62 0.84 0.86 0.97 -3.77%

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