[MAEMODE] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 6.27%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 366,549 235,547 179,208 147,786 129,708 103,705 105,703 23.01%
PBT 27,071 14,191 12,112 11,946 9,879 11,098 11,226 15.79%
Tax -8,258 -4,182 -3,007 -3,283 -1,484 -3,641 -3,039 18.12%
NP 18,813 10,009 9,105 8,663 8,395 7,457 8,187 14.86%
-
NP to SH 17,862 10,381 9,105 8,663 8,395 7,457 8,187 13.87%
-
Tax Rate 30.50% 29.47% 24.83% 27.48% 15.02% 32.81% 27.07% -
Total Cost 347,736 225,538 170,103 139,123 121,313 96,248 97,516 23.59%
-
Net Worth 164,486 148,513 63,384 94,259 56,885 77,554 70,667 15.11%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,427 356 - - - 329 1,650 -2.38%
Div Payout % 7.99% 3.44% - - - 4.43% 20.16% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 164,486 148,513 63,384 94,259 56,885 77,554 70,667 15.11%
NOSH 96,191 95,201 63,384 62,012 56,885 33,001 33,022 19.49%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 5.13% 4.25% 5.08% 5.86% 6.47% 7.19% 7.75% -
ROE 10.86% 6.99% 14.36% 9.19% 14.76% 9.62% 11.59% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 381.06 247.42 282.73 238.32 228.02 314.24 320.09 2.94%
EPS 18.57 10.90 14.36 13.97 14.76 22.60 24.79 -4.69%
DPS 1.50 0.37 0.00 0.00 0.00 1.00 5.00 -18.17%
NAPS 1.71 1.56 1.00 1.52 1.00 2.35 2.14 -3.66%
Adjusted Per Share Value based on latest NOSH - 62,012
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 342.55 220.12 167.47 138.11 121.22 96.91 98.78 23.01%
EPS 16.69 9.70 8.51 8.10 7.85 6.97 7.65 13.87%
DPS 1.33 0.33 0.00 0.00 0.00 0.31 1.54 -2.41%
NAPS 1.5372 1.3879 0.5923 0.8809 0.5316 0.7248 0.6604 15.11%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.23 0.81 0.94 1.49 0.87 2.30 2.16 -
P/RPS 0.32 0.33 0.33 0.63 0.38 0.73 0.67 -11.58%
P/EPS 6.62 7.43 6.54 10.67 5.90 10.18 8.71 -4.46%
EY 15.10 13.46 15.28 9.38 16.96 9.82 11.48 4.67%
DY 1.22 0.46 0.00 0.00 0.00 0.43 2.31 -10.08%
P/NAPS 0.72 0.52 0.94 0.98 0.87 0.98 1.01 -5.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 24/04/07 18/04/06 29/04/05 - 29/04/03 30/04/02 30/04/01 -
Price 1.35 1.07 0.75 0.00 0.79 1.59 1.97 -
P/RPS 0.35 0.43 0.27 0.00 0.35 0.51 0.62 -9.08%
P/EPS 7.27 9.81 5.22 0.00 5.35 7.04 7.95 -1.47%
EY 13.76 10.19 19.15 0.00 18.68 14.21 12.58 1.50%
DY 1.11 0.35 0.00 0.00 0.00 0.63 2.54 -12.88%
P/NAPS 0.79 0.69 0.75 0.00 0.79 0.68 0.92 -2.50%

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