[MAEMODE] YoY TTM Result on 28-Feb-2005 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -0.6%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
Revenue 452,982 366,549 235,547 179,208 149,491 147,786 129,708 28.38%
PBT 26,256 27,071 14,191 12,112 12,185 11,946 9,879 21.56%
Tax -5,673 -8,258 -4,182 -3,007 -4,033 -3,283 -1,484 30.72%
NP 20,583 18,813 10,009 9,105 8,152 8,663 8,395 19.62%
-
NP to SH 19,953 17,862 10,381 9,105 8,152 8,663 8,395 18.88%
-
Tax Rate 21.61% 30.50% 29.47% 24.83% 33.10% 27.48% 15.02% -
Total Cost 432,399 347,736 225,538 170,103 141,339 139,123 121,313 28.90%
-
Net Worth 190,962 164,486 148,513 63,384 0 94,259 56,885 27.37%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
Div 1,925 1,427 356 - - - - -
Div Payout % 9.65% 7.99% 3.44% - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
Net Worth 190,962 164,486 148,513 63,384 0 94,259 56,885 27.37%
NOSH 106,090 96,191 95,201 63,384 63,476 62,012 56,885 13.25%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
NP Margin 4.54% 5.13% 4.25% 5.08% 5.45% 5.86% 6.47% -
ROE 10.45% 10.86% 6.99% 14.36% 0.00% 9.19% 14.76% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
RPS 426.98 381.06 247.42 282.73 235.51 238.32 228.02 13.35%
EPS 18.81 18.57 10.90 14.36 12.84 13.97 14.76 4.96%
DPS 1.81 1.50 0.37 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.71 1.56 1.00 0.00 1.52 1.00 12.46%
Adjusted Per Share Value based on latest NOSH - 63,384
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
RPS 423.32 342.55 220.12 167.47 139.70 138.11 121.22 28.38%
EPS 18.65 16.69 9.70 8.51 7.62 8.10 7.85 18.87%
DPS 1.80 1.33 0.33 0.00 0.00 0.00 0.00 -
NAPS 1.7846 1.5372 1.3879 0.5923 0.00 0.8809 0.5316 27.37%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 28/02/03 -
Price 1.46 1.23 0.81 0.94 1.49 1.49 0.87 -
P/RPS 0.34 0.32 0.33 0.33 0.63 0.63 0.38 -2.19%
P/EPS 7.76 6.62 7.43 6.54 11.60 10.67 5.90 5.62%
EY 12.88 15.10 13.46 15.28 8.62 9.38 16.96 -5.34%
DY 1.24 1.22 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.52 0.94 0.00 0.98 0.87 -1.41%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 28/02/03 CAGR
Date 24/04/08 24/04/07 18/04/06 29/04/05 - - 29/04/03 -
Price 1.48 1.35 1.07 0.75 0.00 0.00 0.79 -
P/RPS 0.35 0.35 0.43 0.27 0.00 0.00 0.35 0.00%
P/EPS 7.87 7.27 9.81 5.22 0.00 0.00 5.35 8.01%
EY 12.71 13.76 10.19 19.15 0.00 0.00 18.68 -7.40%
DY 1.23 1.11 0.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.69 0.75 0.00 0.00 0.79 0.74%

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