[MAEMODE] YoY TTM Result on 31-Aug-2003 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 0.4%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 309,079 193,245 178,451 135,890 114,109 96,933 99,721 20.73%
PBT 20,178 12,838 13,775 10,561 9,956 11,042 10,998 10.63%
Tax -6,927 -3,499 -3,440 -3,310 -1,892 -3,254 -2,875 15.77%
NP 13,251 9,339 10,335 7,251 8,064 7,788 8,123 8.49%
-
NP to SH 13,192 9,274 10,335 7,251 8,064 7,788 8,123 8.41%
-
Tax Rate 34.33% 27.26% 24.97% 31.34% 19.00% 29.47% 26.14% -
Total Cost 295,828 183,906 168,116 128,639 106,045 89,145 91,598 21.56%
-
Net Worth 153,129 141,549 63,498 61,395 82,404 74,299 66,993 14.76%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 1,427 356 - - - 329 1,650 -2.38%
Div Payout % 10.82% 3.85% - - - 4.24% 20.32% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 153,129 141,549 63,498 61,395 82,404 74,299 66,993 14.76%
NOSH 95,111 94,999 63,498 61,395 54,936 33,022 33,001 19.28%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 4.29% 4.83% 5.79% 5.34% 7.07% 8.03% 8.15% -
ROE 8.61% 6.55% 16.28% 11.81% 9.79% 10.48% 12.13% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 324.96 203.42 281.03 221.34 207.71 293.54 302.17 1.21%
EPS 13.87 9.76 16.28 11.81 14.68 23.58 24.61 -9.11%
DPS 1.50 0.38 0.00 0.00 0.00 1.00 5.00 -18.17%
NAPS 1.61 1.49 1.00 1.00 1.50 2.25 2.03 -3.78%
Adjusted Per Share Value based on latest NOSH - 61,395
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 288.84 180.59 166.77 126.99 106.64 90.59 93.19 20.73%
EPS 12.33 8.67 9.66 6.78 7.54 7.28 7.59 8.41%
DPS 1.33 0.33 0.00 0.00 0.00 0.31 1.54 -2.41%
NAPS 1.431 1.3228 0.5934 0.5738 0.7701 0.6944 0.6261 14.76%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.13 0.85 0.99 1.19 1.25 2.54 3.80 -
P/RPS 0.35 0.42 0.35 0.54 0.60 0.87 1.26 -19.21%
P/EPS 8.15 8.71 6.08 10.08 8.52 10.77 15.44 -10.09%
EY 12.27 11.48 16.44 9.92 11.74 9.29 6.48 11.22%
DY 1.33 0.44 0.00 0.00 0.00 0.39 1.32 0.12%
P/NAPS 0.70 0.57 0.99 1.19 0.83 1.13 1.87 -15.09%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 27/10/05 - 30/10/03 30/10/02 26/10/01 25/10/00 -
Price 1.26 0.84 0.00 1.42 1.08 2.01 3.00 -
P/RPS 0.39 0.41 0.00 0.64 0.52 0.68 0.99 -14.37%
P/EPS 9.08 8.60 0.00 12.02 7.36 8.52 12.19 -4.78%
EY 11.01 11.62 0.00 8.32 13.59 11.73 8.20 5.03%
DY 1.19 0.45 0.00 0.00 0.00 0.50 1.67 -5.48%
P/NAPS 0.78 0.56 0.00 1.42 0.72 0.89 1.48 -10.12%

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