[MAEMODE] YoY Quarter Result on 31-May-2008 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -52.15%
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 242,183 130,821 87,274 119,480 124,957 114,015 62,783 25.21%
PBT 15,454 5,315 -1,472 7,443 4,139 8,329 3,880 25.88%
Tax -2,955 -1,648 -181 -3,980 -1,152 -3,758 -1,401 13.23%
NP 12,499 3,667 -1,653 3,463 2,987 4,571 2,479 30.93%
-
NP to SH 12,499 3,483 -1,171 3,142 2,552 3,994 2,479 30.93%
-
Tax Rate 19.12% 31.01% - 53.47% 27.83% 45.12% 36.11% -
Total Cost 229,684 127,154 88,927 116,017 121,970 109,444 60,304 24.95%
-
Net Worth 224,725 106,909 211,782 106,542 96,270 95,193 71,351 21.06%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 1,070 1,069 1,069 2,663 1,925 1,427 356 20.12%
Div Payout % 8.56% 30.69% 0.00% 84.77% 75.45% 35.75% 14.39% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 224,725 106,909 211,782 106,542 96,270 95,193 71,351 21.06%
NOSH 107,011 106,909 106,960 106,542 96,270 95,193 71,351 6.98%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 5.16% 2.80% -1.89% 2.90% 2.39% 4.01% 3.95% -
ROE 5.56% 3.26% -0.55% 2.95% 2.65% 4.20% 3.47% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 226.31 122.37 81.59 112.14 129.80 119.77 87.99 17.04%
EPS 11.68 3.43 -1.09 3.07 2.65 4.14 2.61 28.35%
DPS 1.00 1.00 1.00 2.50 2.00 1.50 0.50 12.24%
NAPS 2.10 1.00 1.98 1.00 1.00 1.00 1.00 13.15%
Adjusted Per Share Value based on latest NOSH - 106,542
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 226.33 122.26 81.56 111.66 116.78 106.55 58.67 25.22%
EPS 11.68 3.25 -1.09 2.94 2.38 3.73 2.32 30.89%
DPS 1.00 1.00 1.00 2.49 1.80 1.33 0.33 20.28%
NAPS 2.1001 0.9991 1.9792 0.9957 0.8997 0.8896 0.6668 21.06%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.55 0.55 0.69 1.48 1.34 0.93 0.73 -
P/RPS 0.24 0.45 0.85 1.32 1.03 0.78 0.83 -18.67%
P/EPS 4.71 16.88 -63.03 50.19 50.55 22.17 21.01 -22.05%
EY 21.24 5.92 -1.59 1.99 1.98 4.51 4.76 28.29%
DY 1.82 1.82 1.45 1.69 1.49 1.61 0.68 17.82%
P/NAPS 0.26 0.55 0.35 1.48 1.34 0.93 0.73 -15.80%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 28/07/11 30/07/10 30/07/09 29/07/08 08/08/07 28/07/06 29/07/05 -
Price 0.53 0.50 0.72 1.36 1.34 1.03 0.81 -
P/RPS 0.23 0.41 0.88 1.21 1.03 0.86 0.92 -20.62%
P/EPS 4.54 15.35 -65.77 46.12 50.55 24.55 23.31 -23.85%
EY 22.04 6.52 -1.52 2.17 1.98 4.07 4.29 31.34%
DY 1.89 2.00 1.39 1.84 1.49 1.46 0.62 20.40%
P/NAPS 0.25 0.50 0.36 1.36 1.34 1.03 0.81 -17.78%

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