[MAEMODE] YoY TTM Result on 28-Feb-2006 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 1.68%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
Revenue 514,063 452,982 366,549 235,547 179,208 149,491 147,786 28.29%
PBT 27,337 26,256 27,071 14,191 12,112 12,185 11,946 17.99%
Tax -10,401 -5,673 -8,258 -4,182 -3,007 -4,033 -3,283 25.92%
NP 16,936 20,583 18,813 10,009 9,105 8,152 8,663 14.33%
-
NP to SH 16,212 19,953 17,862 10,381 9,105 8,152 8,663 13.34%
-
Tax Rate 38.05% 21.61% 30.50% 29.47% 24.83% 33.10% 27.48% -
Total Cost 497,127 432,399 347,736 225,538 170,103 141,339 139,123 28.98%
-
Net Worth 208,045 190,962 164,486 148,513 63,384 0 94,259 17.14%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
Div 2,663 1,925 1,427 356 - - - -
Div Payout % 16.43% 9.65% 7.99% 3.44% - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
Net Worth 208,045 190,962 164,486 148,513 63,384 0 94,259 17.14%
NOSH 106,690 106,090 96,191 95,201 63,384 63,476 62,012 11.45%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
NP Margin 3.29% 4.54% 5.13% 4.25% 5.08% 5.45% 5.86% -
ROE 7.79% 10.45% 10.86% 6.99% 14.36% 0.00% 9.19% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
RPS 481.83 426.98 381.06 247.42 282.73 235.51 238.32 15.11%
EPS 15.20 18.81 18.57 10.90 14.36 12.84 13.97 1.70%
DPS 2.50 1.81 1.50 0.37 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.71 1.56 1.00 0.00 1.52 5.10%
Adjusted Per Share Value based on latest NOSH - 95,201
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
RPS 480.40 423.32 342.55 220.12 167.47 139.70 138.11 28.29%
EPS 15.15 18.65 16.69 9.70 8.51 7.62 8.10 13.33%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.00 -
NAPS 1.9442 1.7846 1.5372 1.3879 0.5923 0.00 0.8809 17.14%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 -
Price 0.92 1.46 1.23 0.81 0.94 1.49 1.49 -
P/RPS 0.19 0.34 0.32 0.33 0.33 0.63 0.63 -21.30%
P/EPS 6.05 7.76 6.62 7.43 6.54 11.60 10.67 -10.72%
EY 16.52 12.88 15.10 13.46 15.28 8.62 9.38 11.97%
DY 2.72 1.24 1.22 0.46 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.72 0.52 0.94 0.00 0.98 -13.66%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 28/02/04 29/02/04 CAGR
Date 30/04/09 24/04/08 24/04/07 18/04/06 29/04/05 - - -
Price 0.73 1.48 1.35 1.07 0.75 0.00 0.00 -
P/RPS 0.15 0.35 0.35 0.43 0.27 0.00 0.00 -
P/EPS 4.80 7.87 7.27 9.81 5.22 0.00 0.00 -
EY 20.82 12.71 13.76 10.19 19.15 0.00 0.00 -
DY 3.42 1.23 1.11 0.35 0.00 0.00 0.00 -
P/NAPS 0.37 0.82 0.79 0.69 0.75 0.00 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