[MAEMODE] YoY TTM Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 10.08%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 497,449 436,876 328,251 217,339 171,351 142,027 122,210 26.33%
PBT 33,503 27,321 21,617 14,467 11,981 11,636 9,158 24.10%
Tax -10,928 -6,802 -7,092 -4,240 -2,821 -4,105 -1,341 41.81%
NP 22,575 20,519 14,525 10,227 9,160 7,531 7,817 19.31%
-
NP to SH 21,263 20,129 14,194 10,209 9,160 7,531 7,817 18.13%
-
Tax Rate 32.62% 24.90% 32.81% 29.31% 23.55% 35.28% 14.64% -
Total Cost 474,874 416,357 313,726 207,112 162,191 134,496 114,393 26.74%
-
Net Worth 206,633 189,865 157,789 144,453 63,451 61,244 54,880 24.70%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 2,663 1,925 1,427 356 - - - -
Div Payout % 12.53% 9.57% 10.06% 3.49% - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 206,633 189,865 157,789 144,453 63,451 61,244 54,880 24.70%
NOSH 107,063 106,070 95,629 95,034 63,451 61,244 54,880 11.77%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 4.54% 4.70% 4.42% 4.71% 5.35% 5.30% 6.40% -
ROE 10.29% 10.60% 9.00% 7.07% 14.44% 12.30% 14.24% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 464.63 411.87 343.25 228.69 270.05 231.90 222.68 13.02%
EPS 19.86 18.98 14.84 10.74 14.44 12.30 14.24 5.69%
DPS 2.50 1.82 1.50 0.38 0.00 0.00 0.00 -
NAPS 1.93 1.79 1.65 1.52 1.00 1.00 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 95,034
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 464.88 408.27 306.76 203.11 160.13 132.73 114.21 26.33%
EPS 19.87 18.81 13.26 9.54 8.56 7.04 7.31 18.11%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.00 -
NAPS 1.931 1.7743 1.4746 1.3499 0.593 0.5723 0.5129 24.70%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.93 1.54 1.25 0.78 1.05 1.29 1.05 -
P/RPS 0.20 0.37 0.36 0.34 0.39 0.56 0.47 -13.26%
P/EPS 4.68 8.12 8.42 7.26 7.27 10.49 7.37 -7.28%
EY 21.35 12.32 11.87 13.77 13.75 9.53 13.57 7.83%
DY 2.69 1.18 1.20 0.48 0.00 0.00 0.00 -
P/NAPS 0.48 0.86 0.76 0.51 1.05 1.29 1.05 -12.22%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 29/01/08 07/08/07 18/01/06 27/01/05 30/01/04 28/01/03 -
Price 0.96 1.39 1.30 0.79 0.90 1.44 1.02 -
P/RPS 0.21 0.34 0.38 0.35 0.33 0.62 0.46 -12.24%
P/EPS 4.83 7.32 8.76 7.35 6.23 11.71 7.16 -6.34%
EY 20.69 13.65 11.42 13.60 16.04 8.54 13.96 6.77%
DY 2.60 1.31 1.15 0.48 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.79 0.52 0.90 1.44 1.02 -11.19%

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