[MAEMODE] YoY TTM Result on 28-Feb-2011 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 3.82%
YoY- 326.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 603,736 672,156 492,304 402,742 514,063 452,982 366,549 8.66%
PBT 5,752 31,692 14,440 3,271 27,337 26,256 27,071 -22.73%
Tax -4,450 -8,845 -4,695 -1,476 -10,401 -5,673 -8,258 -9.78%
NP 1,302 22,847 9,745 1,795 16,936 20,583 18,813 -35.89%
-
NP to SH 1,303 22,847 9,561 2,242 16,212 19,953 17,862 -35.33%
-
Tax Rate 77.36% 27.91% 32.51% 45.12% 38.05% 21.61% 30.50% -
Total Cost 602,434 649,309 482,559 400,947 497,127 432,399 347,736 9.58%
-
Net Worth 243,964 235,883 212,766 207,480 208,045 190,962 164,486 6.78%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 1,070 1,070 1,069 1,069 2,663 1,925 1,427 -4.68%
Div Payout % 82.13% 4.68% 11.18% 47.71% 16.43% 9.65% 7.99% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 243,964 235,883 212,766 207,480 208,045 190,962 164,486 6.78%
NOSH 107,002 107,219 106,918 106,948 106,690 106,090 96,191 1.78%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.22% 3.40% 1.98% 0.45% 3.29% 4.54% 5.13% -
ROE 0.53% 9.69% 4.49% 1.08% 7.79% 10.45% 10.86% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 564.23 626.89 460.45 376.58 481.83 426.98 381.06 6.75%
EPS 1.22 21.31 8.94 2.10 15.20 18.81 18.57 -36.45%
DPS 1.00 1.00 1.00 1.00 2.50 1.81 1.50 -6.52%
NAPS 2.28 2.20 1.99 1.94 1.95 1.80 1.71 4.90%
Adjusted Per Share Value based on latest NOSH - 106,918
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 564.21 628.15 460.07 376.37 480.40 423.32 342.55 8.66%
EPS 1.22 21.35 8.93 2.10 15.15 18.65 16.69 -35.31%
DPS 1.00 1.00 1.00 1.00 2.49 1.80 1.33 -4.63%
NAPS 2.2799 2.2044 1.9884 1.9389 1.9442 1.7846 1.5372 6.78%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.355 0.52 0.54 0.64 0.92 1.46 1.23 -
P/RPS 0.06 0.08 0.12 0.17 0.19 0.34 0.32 -24.32%
P/EPS 29.15 2.44 6.04 30.53 6.05 7.76 6.62 27.99%
EY 3.43 40.98 16.56 3.28 16.52 12.88 15.10 -21.87%
DY 2.82 1.92 1.85 1.56 2.72 1.24 1.22 14.97%
P/NAPS 0.16 0.24 0.27 0.33 0.47 0.81 0.72 -22.15%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 -
Price 0.33 0.53 0.55 0.56 0.73 1.48 1.35 -
P/RPS 0.06 0.08 0.12 0.15 0.15 0.35 0.35 -25.44%
P/EPS 27.10 2.49 6.15 26.71 4.80 7.87 7.27 24.49%
EY 3.69 40.20 16.26 3.74 20.82 12.71 13.76 -19.68%
DY 3.03 1.89 1.82 1.79 3.42 1.23 1.11 18.20%
P/NAPS 0.14 0.24 0.28 0.29 0.37 0.82 0.79 -25.03%

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