[MAEMODE] YoY TTM Result on 31-Aug-2004 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 3.71%
YoY- 42.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 409,310 309,079 193,245 178,451 135,890 114,109 96,933 27.12%
PBT 25,641 20,178 12,838 13,775 10,561 9,956 11,042 15.06%
Tax -6,568 -6,927 -3,499 -3,440 -3,310 -1,892 -3,254 12.41%
NP 19,073 13,251 9,339 10,335 7,251 8,064 7,788 16.09%
-
NP to SH 18,100 13,192 9,274 10,335 7,251 8,064 7,788 15.08%
-
Tax Rate 25.62% 34.33% 27.26% 24.97% 31.34% 19.00% 29.47% -
Total Cost 390,237 295,828 183,906 168,116 128,639 106,045 89,145 27.88%
-
Net Worth 96,489 153,129 141,549 63,498 61,395 82,404 74,299 4.44%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 1,925 1,427 356 - - - 329 34.21%
Div Payout % 10.64% 10.82% 3.85% - - - 4.24% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 96,489 153,129 141,549 63,498 61,395 82,404 74,299 4.44%
NOSH 96,489 95,111 94,999 63,498 61,395 54,936 33,022 19.55%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.66% 4.29% 4.83% 5.79% 5.34% 7.07% 8.03% -
ROE 18.76% 8.61% 6.55% 16.28% 11.81% 9.79% 10.48% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 424.20 324.96 203.42 281.03 221.34 207.71 293.54 6.32%
EPS 18.76 13.87 9.76 16.28 11.81 14.68 23.58 -3.73%
DPS 2.00 1.50 0.38 0.00 0.00 0.00 1.00 12.24%
NAPS 1.00 1.61 1.49 1.00 1.00 1.50 2.25 -12.63%
Adjusted Per Share Value based on latest NOSH - 63,498
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 382.51 288.84 180.59 166.77 126.99 106.64 90.59 27.11%
EPS 16.91 12.33 8.67 9.66 6.78 7.54 7.28 15.07%
DPS 1.80 1.33 0.33 0.00 0.00 0.00 0.31 34.04%
NAPS 0.9017 1.431 1.3228 0.5934 0.5738 0.7701 0.6944 4.44%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.34 1.13 0.85 0.99 1.19 1.25 2.54 -
P/RPS 0.32 0.35 0.42 0.35 0.54 0.60 0.87 -15.34%
P/EPS 7.14 8.15 8.71 6.08 10.08 8.52 10.77 -6.61%
EY 14.00 12.27 11.48 16.44 9.92 11.74 9.29 7.07%
DY 1.49 1.33 0.44 0.00 0.00 0.00 0.39 25.01%
P/NAPS 1.34 0.70 0.57 0.99 1.19 0.83 1.13 2.88%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 25/10/07 30/10/06 27/10/05 - 30/10/03 30/10/02 26/10/01 -
Price 1.48 1.26 0.84 0.00 1.42 1.08 2.01 -
P/RPS 0.35 0.39 0.41 0.00 0.64 0.52 0.68 -10.47%
P/EPS 7.89 9.08 8.60 0.00 12.02 7.36 8.52 -1.27%
EY 12.67 11.01 11.62 0.00 8.32 13.59 11.73 1.29%
DY 1.35 1.19 0.45 0.00 0.00 0.00 0.50 17.99%
P/NAPS 1.48 0.78 0.56 0.00 1.42 0.72 0.89 8.84%

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