[MAEMODE] YoY Annualized Quarter 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- -32.33%
YoY- -39.1%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 641,987 604,664 446,289 481,857 447,116 377,492 286,779 14.36%
PBT 24,748 26,368 10,058 18,264 28,973 22,882 18,640 4.83%
Tax -8,500 -6,426 -2,943 -6,551 -9,092 -5,653 -6,540 4.46%
NP 16,248 19,942 7,115 11,713 19,881 17,229 12,100 5.03%
-
NP to SH 16,251 19,942 6,895 11,793 19,365 16,421 11,895 5.33%
-
Tax Rate 34.35% 24.37% 29.26% 35.87% 31.38% 24.71% 35.09% -
Total Cost 625,739 584,722 439,174 470,144 427,235 360,263 274,679 14.69%
-
Net Worth 249,338 226,861 209,590 205,537 195,110 167,772 151,240 8.68%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - 1,070 1,069 1,070 2,665 1,928 1,426 -
Div Payout % - 5.37% 15.51% 9.08% 13.76% 11.74% 11.99% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 249,338 226,861 209,590 205,537 195,110 167,772 151,240 8.68%
NOSH 107,012 107,010 106,933 107,050 106,617 96,420 95,119 1.98%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 2.53% 3.30% 1.59% 2.43% 4.45% 4.56% 4.22% -
ROE 6.52% 8.79% 3.29% 5.74% 9.93% 9.79% 7.86% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 599.92 565.05 417.35 450.12 419.36 391.50 301.49 12.13%
EPS 15.19 18.64 6.44 11.03 18.96 17.03 12.33 3.53%
DPS 0.00 1.00 1.00 1.00 2.50 2.00 1.50 -
NAPS 2.33 2.12 1.96 1.92 1.83 1.74 1.59 6.56%
Adjusted Per Share Value based on latest NOSH - 106,960
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 599.95 565.07 417.07 450.31 417.84 352.77 268.00 14.36%
EPS 15.19 18.64 6.44 11.02 18.10 15.35 11.12 5.33%
DPS 0.00 1.00 1.00 1.00 2.49 1.80 1.33 -
NAPS 2.3301 2.1201 1.9587 1.9208 1.8234 1.5679 1.4134 8.68%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.50 0.55 0.55 0.69 1.48 1.34 0.93 -
P/RPS 0.08 0.10 0.13 0.15 0.35 0.34 0.31 -20.19%
P/EPS 3.29 2.95 8.53 6.26 8.15 7.87 7.44 -12.70%
EY 30.37 33.88 11.72 15.97 12.27 12.71 13.45 14.52%
DY 0.00 1.82 1.82 1.45 1.69 1.49 1.61 -
P/NAPS 0.21 0.26 0.28 0.36 0.81 0.77 0.58 -15.56%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/07/12 28/07/11 30/07/10 30/07/09 29/07/08 08/08/07 28/07/06 -
Price 0.47 0.53 0.50 0.72 1.36 1.34 1.03 -
P/RPS 0.08 0.09 0.12 0.16 0.32 0.34 0.34 -21.41%
P/EPS 3.09 2.84 7.75 6.54 7.49 7.87 8.24 -15.06%
EY 32.31 35.16 12.90 15.30 13.36 12.71 12.14 17.70%
DY 0.00 1.89 2.00 1.39 1.84 1.49 1.46 -
P/NAPS 0.20 0.25 0.26 0.38 0.74 0.77 0.65 -17.82%

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