[MAEMODE] YoY TTM Result on 31-Aug-2005 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 3.48%
YoY- -10.27%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 474,017 409,310 309,079 193,245 178,451 135,890 114,109 26.76%
PBT 31,227 25,641 20,178 12,838 13,775 10,561 9,956 20.96%
Tax -10,045 -6,568 -6,927 -3,499 -3,440 -3,310 -1,892 32.04%
NP 21,182 19,073 13,251 9,339 10,335 7,251 8,064 17.44%
-
NP to SH 20,631 18,100 13,192 9,274 10,335 7,251 8,064 16.93%
-
Tax Rate 32.17% 25.62% 34.33% 27.26% 24.97% 31.34% 19.00% -
Total Cost 452,835 390,237 295,828 183,906 168,116 128,639 106,045 27.34%
-
Net Worth 204,141 96,489 153,129 141,549 63,498 61,395 82,404 16.30%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 2,663 1,925 1,427 356 - - - -
Div Payout % 12.91% 10.64% 10.82% 3.85% - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 204,141 96,489 153,129 141,549 63,498 61,395 82,404 16.30%
NOSH 106,880 96,489 95,111 94,999 63,498 61,395 54,936 11.71%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 4.47% 4.66% 4.29% 4.83% 5.79% 5.34% 7.07% -
ROE 10.11% 18.76% 8.61% 6.55% 16.28% 11.81% 9.79% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 443.50 424.20 324.96 203.42 281.03 221.34 207.71 13.46%
EPS 19.30 18.76 13.87 9.76 16.28 11.81 14.68 4.66%
DPS 2.50 2.00 1.50 0.38 0.00 0.00 0.00 -
NAPS 1.91 1.00 1.61 1.49 1.00 1.00 1.50 4.10%
Adjusted Per Share Value based on latest NOSH - 94,999
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 442.98 382.51 288.84 180.59 166.77 126.99 106.64 26.76%
EPS 19.28 16.91 12.33 8.67 9.66 6.78 7.54 16.92%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.00 -
NAPS 1.9077 0.9017 1.431 1.3228 0.5934 0.5738 0.7701 16.30%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.35 1.34 1.13 0.85 0.99 1.19 1.25 -
P/RPS 0.30 0.32 0.35 0.42 0.35 0.54 0.60 -10.90%
P/EPS 6.99 7.14 8.15 8.71 6.08 10.08 8.52 -3.24%
EY 14.30 14.00 12.27 11.48 16.44 9.92 11.74 3.33%
DY 1.85 1.49 1.33 0.44 0.00 0.00 0.00 -
P/NAPS 0.71 1.34 0.70 0.57 0.99 1.19 0.83 -2.56%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 21/10/08 25/10/07 30/10/06 27/10/05 - 30/10/03 30/10/02 -
Price 1.17 1.48 1.26 0.84 0.00 1.42 1.08 -
P/RPS 0.26 0.35 0.39 0.41 0.00 0.64 0.52 -10.90%
P/EPS 6.06 7.89 9.08 8.60 0.00 12.02 7.36 -3.18%
EY 16.50 12.67 11.01 11.62 0.00 8.32 13.59 3.28%
DY 2.14 1.35 1.19 0.45 0.00 0.00 0.00 -
P/NAPS 0.61 1.48 0.78 0.56 0.00 1.42 0.72 -2.72%

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