[MAEMODE] YoY Cumulative Quarter Result on 31-May-2007 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 18.4%
YoY- 38.05%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 446,289 481,857 447,116 377,492 286,779 186,037 159,465 18.70%
PBT 10,058 18,264 28,973 22,882 18,640 12,597 11,484 -2.18%
Tax -2,943 -6,551 -9,092 -5,653 -6,540 -3,636 -3,159 -1.17%
NP 7,115 11,713 19,881 17,229 12,100 8,961 8,325 -2.58%
-
NP to SH 6,895 11,793 19,365 16,421 11,895 8,961 8,325 -3.09%
-
Tax Rate 29.26% 35.87% 31.38% 24.71% 35.09% 28.86% 27.51% -
Total Cost 439,174 470,144 427,235 360,263 274,679 177,076 151,140 19.44%
-
Net Worth 209,590 205,537 195,110 167,772 151,240 104,819 97,234 13.64%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 1,069 1,070 2,665 1,928 1,426 356 - -
Div Payout % 15.51% 9.08% 13.76% 11.74% 11.99% 3.98% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 209,590 205,537 195,110 167,772 151,240 104,819 97,234 13.64%
NOSH 106,933 107,050 106,617 96,420 95,119 71,305 62,329 9.40%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.59% 2.43% 4.45% 4.56% 4.22% 4.82% 5.22% -
ROE 3.29% 5.74% 9.93% 9.79% 7.86% 8.55% 8.56% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 417.35 450.12 419.36 391.50 301.49 260.90 255.84 8.49%
EPS 6.44 11.03 18.96 17.03 12.33 9.42 11.67 -9.42%
DPS 1.00 1.00 2.50 2.00 1.50 0.50 0.00 -
NAPS 1.96 1.92 1.83 1.74 1.59 1.47 1.56 3.87%
Adjusted Per Share Value based on latest NOSH - 96,270
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 417.07 450.31 417.84 352.77 268.00 173.86 149.02 18.70%
EPS 6.44 11.02 18.10 15.35 11.12 8.37 7.78 -3.09%
DPS 1.00 1.00 2.49 1.80 1.33 0.33 0.00 -
NAPS 1.9587 1.9208 1.8234 1.5679 1.4134 0.9796 0.9087 13.64%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.55 0.69 1.48 1.34 0.93 0.73 1.13 -
P/RPS 0.13 0.15 0.35 0.34 0.31 0.28 0.44 -18.38%
P/EPS 8.53 6.26 8.15 7.87 7.44 5.81 8.46 0.13%
EY 11.72 15.97 12.27 12.71 13.45 17.22 11.82 -0.14%
DY 1.82 1.45 1.69 1.49 1.61 0.68 0.00 -
P/NAPS 0.28 0.36 0.81 0.77 0.58 0.50 0.72 -14.55%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 30/07/09 29/07/08 08/08/07 28/07/06 29/07/05 29/07/04 -
Price 0.50 0.72 1.36 1.34 1.03 0.81 0.97 -
P/RPS 0.12 0.16 0.32 0.34 0.34 0.31 0.38 -17.47%
P/EPS 7.75 6.54 7.49 7.87 8.24 6.45 7.26 1.09%
EY 12.90 15.30 13.36 12.71 12.14 15.51 13.77 -1.08%
DY 2.00 1.39 1.84 1.49 1.46 0.62 0.00 -
P/NAPS 0.26 0.38 0.74 0.77 0.65 0.55 0.62 -13.47%

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