[MAEMODE] YoY Quarter Result on 31-May-2003 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 4.71%
YoY- -33.38%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 114,015 62,783 55,954 42,980 37,620 33,495 38,882 19.62%
PBT 8,329 3,880 3,395 4,094 3,608 4,412 4,143 12.33%
Tax -3,758 -1,401 -773 -1,647 65 -1,594 -1,496 16.58%
NP 4,571 2,479 2,622 2,447 3,673 2,818 2,647 9.52%
-
NP to SH 3,994 2,479 2,622 2,447 3,673 2,818 2,647 7.09%
-
Tax Rate 45.12% 36.11% 22.77% 40.23% -1.80% 36.13% 36.11% -
Total Cost 109,444 60,304 53,332 40,533 33,947 30,677 36,235 20.21%
-
Net Worth 95,193 71,351 62,333 83,084 62,411 72,924 64,029 6.82%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 1,427 356 - - 421 329 1,650 -2.38%
Div Payout % 35.75% 14.39% - - 11.48% 11.71% 62.34% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 95,193 71,351 62,333 83,084 62,411 72,924 64,029 6.82%
NOSH 95,193 71,351 62,333 56,906 42,169 32,997 33,004 19.29%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 4.01% 3.95% 4.69% 5.69% 9.76% 8.41% 6.81% -
ROE 4.20% 3.47% 4.21% 2.95% 5.89% 3.86% 4.13% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 119.77 87.99 89.77 75.53 89.21 101.51 117.81 0.27%
EPS 4.14 2.61 3.68 4.30 8.71 8.54 8.02 -10.43%
DPS 1.50 0.50 0.00 0.00 1.00 1.00 5.00 -18.17%
NAPS 1.00 1.00 1.00 1.46 1.48 2.21 1.94 -10.45%
Adjusted Per Share Value based on latest NOSH - 56,906
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 106.55 58.67 52.29 40.17 35.16 31.30 36.34 19.62%
EPS 3.73 2.32 2.45 2.29 3.43 2.63 2.47 7.10%
DPS 1.33 0.33 0.00 0.00 0.39 0.31 1.54 -2.41%
NAPS 0.8896 0.6668 0.5825 0.7764 0.5832 0.6815 0.5984 6.82%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.93 0.73 1.13 0.97 1.45 2.11 4.84 -
P/RPS 0.78 0.83 1.26 1.28 1.63 2.08 4.11 -24.18%
P/EPS 22.17 21.01 26.86 22.56 16.65 24.71 60.35 -15.36%
EY 4.51 4.76 3.72 4.43 6.01 4.05 1.66 18.11%
DY 1.61 0.68 0.00 0.00 0.69 0.47 1.03 7.72%
P/NAPS 0.93 0.73 1.13 0.66 0.98 0.95 2.49 -15.13%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 28/07/06 29/07/05 29/07/04 30/07/03 28/08/02 27/07/01 26/07/00 -
Price 1.03 0.81 0.97 1.23 1.28 2.15 3.92 -
P/RPS 0.86 0.92 1.08 1.63 1.43 2.12 3.33 -20.19%
P/EPS 24.55 23.31 23.06 28.60 14.70 25.18 48.88 -10.83%
EY 4.07 4.29 4.34 3.50 6.80 3.97 2.05 12.10%
DY 1.46 0.62 0.00 0.00 0.78 0.47 1.28 2.21%
P/NAPS 1.03 0.81 0.97 0.84 0.86 0.97 2.02 -10.61%

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