[MAEMODE] YoY Quarter Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -14.61%
YoY- -5.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 119,480 124,957 114,015 62,783 55,954 42,980 37,620 21.21%
PBT 7,443 4,139 8,329 3,880 3,395 4,094 3,608 12.81%
Tax -3,980 -1,152 -3,758 -1,401 -773 -1,647 65 -
NP 3,463 2,987 4,571 2,479 2,622 2,447 3,673 -0.97%
-
NP to SH 3,142 2,552 3,994 2,479 2,622 2,447 3,673 -2.56%
-
Tax Rate 53.47% 27.83% 45.12% 36.11% 22.77% 40.23% -1.80% -
Total Cost 116,017 121,970 109,444 60,304 53,332 40,533 33,947 22.70%
-
Net Worth 106,542 96,270 95,193 71,351 62,333 83,084 62,411 9.31%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 2,663 1,925 1,427 356 - - 421 35.95%
Div Payout % 84.77% 75.45% 35.75% 14.39% - - 11.48% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 106,542 96,270 95,193 71,351 62,333 83,084 62,411 9.31%
NOSH 106,542 96,270 95,193 71,351 62,333 56,906 42,169 16.68%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 2.90% 2.39% 4.01% 3.95% 4.69% 5.69% 9.76% -
ROE 2.95% 2.65% 4.20% 3.47% 4.21% 2.95% 5.89% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 112.14 129.80 119.77 87.99 89.77 75.53 89.21 3.88%
EPS 3.07 2.65 4.14 2.61 3.68 4.30 8.71 -15.94%
DPS 2.50 2.00 1.50 0.50 0.00 0.00 1.00 16.48%
NAPS 1.00 1.00 1.00 1.00 1.00 1.46 1.48 -6.31%
Adjusted Per Share Value based on latest NOSH - 71,351
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 111.66 116.78 106.55 58.67 52.29 40.17 35.16 21.21%
EPS 2.94 2.38 3.73 2.32 2.45 2.29 3.43 -2.53%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.39 36.16%
NAPS 0.9957 0.8997 0.8896 0.6668 0.5825 0.7764 0.5832 9.31%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.48 1.34 0.93 0.73 1.13 0.97 1.45 -
P/RPS 1.32 1.03 0.78 0.83 1.26 1.28 1.63 -3.45%
P/EPS 50.19 50.55 22.17 21.01 26.86 22.56 16.65 20.16%
EY 1.99 1.98 4.51 4.76 3.72 4.43 6.01 -16.81%
DY 1.69 1.49 1.61 0.68 0.00 0.00 0.69 16.08%
P/NAPS 1.48 1.34 0.93 0.73 1.13 0.66 0.98 7.10%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 08/08/07 28/07/06 29/07/05 29/07/04 30/07/03 28/08/02 -
Price 1.36 1.34 1.03 0.81 0.97 1.23 1.28 -
P/RPS 1.21 1.03 0.86 0.92 1.08 1.63 1.43 -2.74%
P/EPS 46.12 50.55 24.55 23.31 23.06 28.60 14.70 20.97%
EY 2.17 1.98 4.07 4.29 4.34 3.50 6.80 -17.31%
DY 1.84 1.49 1.46 0.62 0.00 0.00 0.78 15.36%
P/NAPS 1.36 1.34 1.03 0.81 0.97 0.84 0.86 7.93%

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