[MAEMODE] YoY TTM Result on 30-Nov-2008 [#2]

Stock

[MAEMODE] MALAYSIAN AE MODELS HOLDINGS

Announcement Date

21-Jan-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

30-Nov-2008 [#2]

Profit Trend

QoQ- 3.06%

YoY- 5.63%

Quarter Report

Nov 2008 quarterly(Bursa).xls

Latest QR

Upcoming QR

MAEMODE's Result

MAEMODE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
TTM Result
Revenue	696,420	474,002	422,253	497,449	436,876	328,251	217,339	21.40%
YoY %	46.92%	12.26%	-15.12%	13.87%	33.09%	51.03%	-	-
Horiz. %	320.43%	218.09%	194.28%	228.88%	201.01%	151.03%	100.00%	-
PBT	32,676	13,088	1,557	33,503	27,321	21,617	14,467	14.53%
YoY %	149.66%	740.59%	-95.35%	22.63%	26.39%	49.42%	-	-
Horiz. %	225.87%	90.47%	10.76%	231.58%	188.85%	149.42%	100.00%	-
Tax	-9,152	-3,867	-1,101	-10,928	-6,802	-7,092	-4,240	13.67%
YoY %	-136.67%	-251.23%	89.92%	-60.66%	4.09%	-67.26%	-	-
Horiz. %	215.85%	91.20%	25.97%	257.74%	160.42%	167.26%	100.00%	-
NP	23,524	9,221	456	22,575	20,519	14,525	10,227	14.88%
YoY %	155.11%	1,922.15%	-97.98%	10.02%	41.27%	42.03%	-	-
Horiz. %	230.02%	90.16%	4.46%	220.74%	200.64%	142.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,524	9,209	849	21,263	20,129	14,194	10,209	14.91%
YoY %	155.45%	984.69%	-96.01%	5.63%	41.81%	39.03%	-	-
Horiz. %	230.42%	90.20%	8.32%	208.28%	197.17%	139.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.01%	29.55%	70.71%	32.62%	24.90%	32.81%	29.31%	-
YoY %	-5.21%	-58.21%	116.77%	31.00%	-24.11%	11.94%	-	-
Horiz. %	95.56%	100.82%	241.25%	111.29%	84.95%	111.94%	100.00%	-
Total Cost	672,896	464,781	421,797	474,874	416,357	313,726	207,112	21.68%
YoY %	44.78%	10.19%	-11.18%	14.05%	32.71%	51.48%	-	-
Horiz. %	324.89%	224.41%	203.66%	229.28%	201.03%	151.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,583	209,315	130,000	206,633	189,865	157,789	144,453	8.56%
YoY %	13.03%	61.01%	-37.09%	8.83%	20.33%	9.23%	-	-
Horiz. %	163.78%	144.90%	89.99%	143.05%	131.44%	109.23%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	1,070	1,069	1,069	2,663	1,925	1,427	356	20.12%
YoY %	0.09%	0.00%	-59.86%	38.34%	34.90%	300.84%	-	-
Horiz. %	300.56%	300.28%	300.28%	748.03%	540.73%	400.84%	100.00%	-
Div Payout %	4.55%	11.61%	125.98%	12.53%	9.57%	10.06%	3.49%	-
YoY %	-60.81%	-90.78%	905.43%	30.93%	-4.87%	188.25%	-	-
Horiz. %	130.37%	332.66%	3,609.74%	359.03%	274.21%	288.25%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	236,583	209,315	130,000	206,633	189,865	157,789	144,453	8.56%
YoY %	13.03%	61.01%	-37.09%	8.83%	20.33%	9.23%	-	-
Horiz. %	163.78%	144.90%	89.99%	143.05%	131.44%	109.23%	100.00%	-
NOSH	107,051	106,793	130,000	107,063	106,070	95,629	95,034	2.00%
YoY %	0.24%	-17.85%	21.42%	0.94%	10.92%	0.63%	-	-
Horiz. %	112.64%	112.37%	136.79%	112.66%	111.61%	100.63%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	3.38%	1.95%	0.11%	4.54%	4.70%	4.42%	4.71%	-
YoY %	73.33%	1,672.73%	-97.58%	-3.40%	6.33%	-6.16%	-	-
Horiz. %	71.76%	41.40%	2.34%	96.39%	99.79%	93.84%	100.00%	-
ROE	9.94%	4.40%	0.65%	10.29%	10.60%	9.00%	7.07%	-
YoY %	125.91%	576.92%	-93.68%	-2.92%	17.78%	27.30%	-	-
Horiz. %	140.59%	62.23%	9.19%	145.54%	149.93%	127.30%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	650.55	443.85	324.81	464.63	411.87	343.25	228.69	19.02%
YoY %	46.57%	36.65%	-30.09%	12.81%	19.99%	50.09%	-	-
Horiz. %	284.47%	194.08%	142.03%	203.17%	180.10%	150.09%	100.00%	-
EPS	21.97	8.62	0.65	19.86	18.98	14.84	10.74	12.66%
YoY %	154.87%	1,226.15%	-96.73%	4.64%	27.90%	38.18%	-	-
Horiz. %	204.56%	80.26%	6.05%	184.92%	176.72%	138.18%	100.00%	-
DPS	1.00	1.00	0.82	2.50	1.82	1.50	0.38	17.49%
YoY %	0.00%	21.95%	-67.20%	37.36%	21.33%	294.74%	-	-
Horiz. %	263.16%	263.16%	215.79%	657.89%	478.95%	394.74%	100.00%	-
NAPS	2.21	1.96	1.00	1.93	1.79	1.65	1.52	6.43%
YoY %	12.76%	96.00%	-48.19%	7.82%	8.48%	8.55%	-	-
Horiz. %	145.39%	128.95%	65.79%	126.97%	117.76%	108.55%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 107,063
RPS	650.82	442.97	394.61	464.88	408.27	306.76	203.11	21.40%
YoY %	46.92%	12.26%	-15.12%	13.87%	33.09%	51.03%	-	-
Horiz. %	320.43%	218.09%	194.28%	228.88%	201.01%	151.03%	100.00%	-
EPS	21.98	8.61	0.79	19.87	18.81	13.26	9.54	14.91%
YoY %	155.28%	989.87%	-96.02%	5.64%	41.86%	38.99%	-	-
Horiz. %	230.40%	90.25%	8.28%	208.28%	197.17%	138.99%	100.00%	-
DPS	1.00	1.00	1.00	2.49	1.80	1.33	0.33	20.28%
YoY %	0.00%	0.00%	-59.84%	38.33%	35.34%	303.03%	-	-
Horiz. %	303.03%	303.03%	303.03%	754.55%	545.45%	403.03%	100.00%	-
NAPS	2.2109	1.9561	1.2149	1.931	1.7743	1.4746	1.3499	8.56%
YoY %	13.03%	61.01%	-37.08%	8.83%	20.32%	9.24%	-	-
Horiz. %	163.78%	144.91%	90.00%	143.05%	131.44%	109.24%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	0.51	0.53	0.63	0.93	1.54	1.25	0.78	-
P/RPS	0.08	0.12	0.19	0.20	0.37	0.36	0.34	-21.41%
YoY %	-33.33%	-36.84%	-5.00%	-45.95%	2.78%	5.88%	-	-
Horiz. %	23.53%	35.29%	55.88%	58.82%	108.82%	105.88%	100.00%	-
P/EPS	2.32	6.15	96.47	4.68	8.12	8.42	7.26	-17.30%
YoY %	-62.28%	-93.62%	1,961.32%	-42.36%	-3.56%	15.98%	-	-
Horiz. %	31.96%	84.71%	1,328.79%	64.46%	111.85%	115.98%	100.00%	-
EY	43.09	16.27	1.04	21.35	12.32	11.87	13.77	20.93%
YoY %	164.84%	1,464.42%	-95.13%	73.30%	3.79%	-13.80%	-	-
Horiz. %	312.93%	118.16%	7.55%	155.05%	89.47%	86.20%	100.00%	-
DY	1.96	1.89	1.31	2.69	1.18	1.20	0.48	26.41%
YoY %	3.70%	44.27%	-51.30%	127.97%	-1.67%	150.00%	-	-
Horiz. %	408.33%	393.75%	272.92%	560.42%	245.83%	250.00%	100.00%	-
P/NAPS	0.23	0.27	0.63	0.48	0.86	0.76	0.51	-12.42%
YoY %	-14.81%	-57.14%	31.25%	-44.19%	13.16%	49.02%	-	-
Horiz. %	45.10%	52.94%	123.53%	94.12%	168.63%	149.02%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	31/01/12	28/01/11	28/01/10	21/01/09	29/01/08	07/08/07	18/01/06	-
Price	0.55	0.58	0.65	0.96	1.39	1.30	0.79	-
P/RPS	0.08	0.13	0.20	0.21	0.34	0.38	0.35	-21.79%
YoY %	-38.46%	-35.00%	-4.76%	-38.24%	-10.53%	8.57%	-	-
Horiz. %	22.86%	37.14%	57.14%	60.00%	97.14%	108.57%	100.00%	-
P/EPS	2.50	6.73	99.53	4.83	7.32	8.76	7.35	-16.44%
YoY %	-62.85%	-93.24%	1,960.66%	-34.02%	-16.44%	19.18%	-	-
Horiz. %	34.01%	91.56%	1,354.15%	65.71%	99.59%	119.18%	100.00%	-
EY	39.95	14.87	1.00	20.69	13.65	11.42	13.60	19.66%
YoY %	168.66%	1,387.00%	-95.17%	51.58%	19.53%	-16.03%	-	-
Horiz. %	293.75%	109.34%	7.35%	152.13%	100.37%	83.97%	100.00%	-
DY	1.82	1.72	1.27	2.60	1.31	1.15	0.48	24.86%
YoY %	5.81%	35.43%	-51.15%	98.47%	13.91%	139.58%	-	-
Horiz. %	379.17%	358.33%	264.58%	541.67%	272.92%	239.58%	100.00%	-
P/NAPS	0.25	0.30	0.65	0.50	0.78	0.79	0.52	-11.48%
YoY %	-16.67%	-53.85%	30.00%	-35.90%	-1.27%	51.92%	-	-
Horiz. %	48.08%	57.69%	125.00%	96.15%	150.00%	151.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos