[MAEMODE] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 7.39%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 179,208 147,786 149,491 129,708 103,705 105,703 55,510 26.39%
PBT 12,112 11,946 12,185 9,879 11,098 11,226 7,088 11.30%
Tax -3,007 -3,283 -4,033 -1,484 -3,641 -3,039 -1,285 18.52%
NP 9,105 8,663 8,152 8,395 7,457 8,187 5,803 9.42%
-
NP to SH 9,105 8,663 8,152 8,395 7,457 8,187 5,803 9.42%
-
Tax Rate 24.83% 27.48% 33.10% 15.02% 32.81% 27.07% 18.13% -
Total Cost 170,103 139,123 141,339 121,313 96,248 97,516 49,707 27.87%
-
Net Worth 63,384 94,259 0 56,885 77,554 70,667 63,996 -0.19%
Dividend
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - 329 1,650 - -
Div Payout % - - - - 4.43% 20.16% - -
Equity
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 63,384 94,259 0 56,885 77,554 70,667 63,996 -0.19%
NOSH 63,384 62,012 63,476 56,885 33,001 33,022 32,987 13.94%
Ratio Analysis
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 5.08% 5.86% 5.45% 6.47% 7.19% 7.75% 10.45% -
ROE 14.36% 9.19% 0.00% 14.76% 9.62% 11.59% 9.07% -
Per Share
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 282.73 238.32 235.51 228.02 314.24 320.09 168.27 10.92%
EPS 14.36 13.97 12.84 14.76 22.60 24.79 17.59 -3.97%
DPS 0.00 0.00 0.00 0.00 1.00 5.00 0.00 -
NAPS 1.00 1.52 0.00 1.00 2.35 2.14 1.94 -12.40%
Adjusted Per Share Value based on latest NOSH - 56,885
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 167.47 138.11 139.70 121.22 96.91 98.78 51.88 26.39%
EPS 8.51 8.10 7.62 7.85 6.97 7.65 5.42 9.43%
DPS 0.00 0.00 0.00 0.00 0.31 1.54 0.00 -
NAPS 0.5923 0.8809 0.00 0.5316 0.7248 0.6604 0.5981 -0.19%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/05 27/02/04 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.94 1.49 1.49 0.87 2.30 2.16 5.45 -
P/RPS 0.33 0.63 0.63 0.38 0.73 0.67 3.24 -36.65%
P/EPS 6.54 10.67 11.60 5.90 10.18 8.71 30.98 -26.72%
EY 15.28 9.38 8.62 16.96 9.82 11.48 3.23 36.43%
DY 0.00 0.00 0.00 0.00 0.43 2.31 0.00 -
P/NAPS 0.94 0.98 0.00 0.87 0.98 1.01 2.81 -19.65%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 29/04/05 - - 29/04/03 30/04/02 30/04/01 - -
Price 0.75 0.00 0.00 0.79 1.59 1.97 0.00 -
P/RPS 0.27 0.00 0.00 0.35 0.51 0.62 0.00 -
P/EPS 5.22 0.00 0.00 5.35 7.04 7.95 0.00 -
EY 19.15 0.00 0.00 18.68 14.21 12.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.63 2.54 0.00 -
P/NAPS 0.75 0.00 0.00 0.79 0.68 0.92 0.00 -

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