[MAEMODE] YoY TTM Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -23.75%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 672,156 492,304 402,742 514,063 452,982 366,549 235,547 19.07%
PBT 31,692 14,440 3,271 27,337 26,256 27,071 14,191 14.31%
Tax -8,845 -4,695 -1,476 -10,401 -5,673 -8,258 -4,182 13.28%
NP 22,847 9,745 1,795 16,936 20,583 18,813 10,009 14.73%
-
NP to SH 22,847 9,561 2,242 16,212 19,953 17,862 10,381 14.03%
-
Tax Rate 27.91% 32.51% 45.12% 38.05% 21.61% 30.50% 29.47% -
Total Cost 649,309 482,559 400,947 497,127 432,399 347,736 225,538 19.25%
-
Net Worth 235,883 212,766 207,480 208,045 190,962 164,486 148,513 8.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 1,070 1,069 1,069 2,663 1,925 1,427 356 20.11%
Div Payout % 4.68% 11.18% 47.71% 16.43% 9.65% 7.99% 3.44% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 235,883 212,766 207,480 208,045 190,962 164,486 148,513 8.00%
NOSH 107,219 106,918 106,948 106,690 106,090 96,191 95,201 1.99%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 3.40% 1.98% 0.45% 3.29% 4.54% 5.13% 4.25% -
ROE 9.69% 4.49% 1.08% 7.79% 10.45% 10.86% 6.99% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 626.89 460.45 376.58 481.83 426.98 381.06 247.42 16.74%
EPS 21.31 8.94 2.10 15.20 18.81 18.57 10.90 11.81%
DPS 1.00 1.00 1.00 2.50 1.81 1.50 0.37 18.00%
NAPS 2.20 1.99 1.94 1.95 1.80 1.71 1.56 5.89%
Adjusted Per Share Value based on latest NOSH - 106,690
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 628.15 460.07 376.37 480.40 423.32 342.55 220.12 19.07%
EPS 21.35 8.93 2.10 15.15 18.65 16.69 9.70 14.03%
DPS 1.00 1.00 1.00 2.49 1.80 1.33 0.33 20.27%
NAPS 2.2044 1.9884 1.9389 1.9442 1.7846 1.5372 1.3879 8.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.52 0.54 0.64 0.92 1.46 1.23 0.81 -
P/RPS 0.08 0.12 0.17 0.19 0.34 0.32 0.33 -21.01%
P/EPS 2.44 6.04 30.53 6.05 7.76 6.62 7.43 -16.92%
EY 40.98 16.56 3.28 16.52 12.88 15.10 13.46 20.36%
DY 1.92 1.85 1.56 2.72 1.24 1.22 0.46 26.86%
P/NAPS 0.24 0.27 0.33 0.47 0.81 0.72 0.52 -12.08%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 18/04/06 -
Price 0.53 0.55 0.56 0.73 1.48 1.35 1.07 -
P/RPS 0.08 0.12 0.15 0.15 0.35 0.35 0.43 -24.42%
P/EPS 2.49 6.15 26.71 4.80 7.87 7.27 9.81 -20.41%
EY 40.20 16.26 3.74 20.82 12.71 13.76 10.19 25.67%
DY 1.89 1.82 1.79 3.42 1.23 1.11 0.35 32.42%
P/NAPS 0.24 0.28 0.29 0.37 0.82 0.79 0.69 -16.12%

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