[MAEMODE] YoY TTM Result on 30-Nov-2012 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -38.27%
YoY- -60.87%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 595,080 696,420 474,002 422,253 497,449 436,876 328,251 10.41%
PBT 15,413 32,676 13,088 1,557 33,503 27,321 21,617 -5.47%
Tax -6,208 -9,152 -3,867 -1,101 -10,928 -6,802 -7,092 -2.19%
NP 9,205 23,524 9,221 456 22,575 20,519 14,525 -7.31%
-
NP to SH 9,205 23,524 9,209 849 21,263 20,129 14,194 -6.95%
-
Tax Rate 40.28% 28.01% 29.55% 70.71% 32.62% 24.90% 32.81% -
Total Cost 585,875 672,896 464,781 421,797 474,874 416,357 313,726 10.96%
-
Net Worth 250,623 236,583 209,315 130,000 206,633 189,865 157,789 8.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 1,070 1,070 1,069 1,069 2,663 1,925 1,427 -4.68%
Div Payout % 11.63% 4.55% 11.61% 125.98% 12.53% 9.57% 10.06% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 250,623 236,583 209,315 130,000 206,633 189,865 157,789 8.00%
NOSH 107,104 107,051 106,793 130,000 107,063 106,070 95,629 1.90%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 1.55% 3.38% 1.95% 0.11% 4.54% 4.70% 4.42% -
ROE 3.67% 9.94% 4.40% 0.65% 10.29% 10.60% 9.00% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 555.61 650.55 443.85 324.81 464.63 411.87 343.25 8.34%
EPS 8.59 21.97 8.62 0.65 19.86 18.98 14.84 -8.70%
DPS 1.00 1.00 1.00 0.82 2.50 1.82 1.50 -6.52%
NAPS 2.34 2.21 1.96 1.00 1.93 1.79 1.65 5.99%
Adjusted Per Share Value based on latest NOSH - 107,104
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 556.12 650.82 442.97 394.61 464.88 408.27 306.76 10.41%
EPS 8.60 21.98 8.61 0.79 19.87 18.81 13.26 -6.95%
DPS 1.00 1.00 1.00 1.00 2.49 1.80 1.33 -4.63%
NAPS 2.3421 2.2109 1.9561 1.2149 1.931 1.7743 1.4746 8.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.42 0.51 0.53 0.63 0.93 1.54 1.25 -
P/RPS 0.08 0.08 0.12 0.19 0.20 0.37 0.36 -22.15%
P/EPS 4.89 2.32 6.15 96.47 4.68 8.12 8.42 -8.65%
EY 20.46 43.09 16.27 1.04 21.35 12.32 11.87 9.48%
DY 2.38 1.96 1.89 1.31 2.69 1.18 1.20 12.07%
P/NAPS 0.18 0.23 0.27 0.63 0.48 0.86 0.76 -21.32%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 31/01/12 28/01/11 28/01/10 21/01/09 29/01/08 07/08/07 -
Price 0.40 0.55 0.58 0.65 0.96 1.39 1.30 -
P/RPS 0.07 0.08 0.13 0.20 0.21 0.34 0.38 -24.54%
P/EPS 4.65 2.50 6.73 99.53 4.83 7.32 8.76 -10.00%
EY 21.49 39.95 14.87 1.00 20.69 13.65 11.42 11.10%
DY 2.50 1.82 1.72 1.27 2.60 1.31 1.15 13.80%
P/NAPS 0.17 0.25 0.30 0.65 0.50 0.78 0.79 -22.57%

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