[MAEMODE] YoY TTM Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 15.03%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 377,491 286,779 186,037 175,070 135,068 107,830 100,316 24.70%
PBT 22,881 18,640 12,597 13,316 10,510 10,149 11,495 12.15%
Tax -5,652 -6,539 -3,635 -3,351 -3,288 -1,890 -3,137 10.30%
NP 17,229 12,101 8,962 9,965 7,222 8,259 8,358 12.80%
-
NP to SH 16,420 11,896 8,962 9,965 7,222 8,259 8,358 11.90%
-
Tax Rate 24.70% 35.08% 28.86% 25.17% 31.28% 18.62% 27.29% -
Total Cost 360,262 274,678 177,075 165,105 127,846 99,571 91,958 25.54%
-
Net Worth 96,270 95,193 71,351 62,333 83,084 42,169 72,924 4.73%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,925 1,427 356 - - - 329 34.21%
Div Payout % 11.73% 12.00% 3.98% - - - 3.95% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 96,270 95,193 71,351 62,333 83,084 42,169 72,924 4.73%
NOSH 96,270 95,193 71,351 62,333 56,906 42,169 32,997 19.52%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.56% 4.22% 4.82% 5.69% 5.35% 7.66% 8.33% -
ROE 17.06% 12.50% 12.56% 15.99% 8.69% 19.59% 11.46% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 392.11 301.26 260.73 280.86 237.35 255.70 304.01 4.33%
EPS 17.06 12.50 12.56 15.99 12.69 19.59 25.33 -6.37%
DPS 2.00 1.50 0.50 0.00 0.00 0.00 1.00 12.24%
NAPS 1.00 1.00 1.00 1.00 1.46 1.00 2.21 -12.37%
Adjusted Per Share Value based on latest NOSH - 62,333
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 352.77 268.00 173.86 163.61 126.22 100.77 93.75 24.70%
EPS 15.34 11.12 8.38 9.31 6.75 7.72 7.81 11.90%
DPS 1.80 1.33 0.33 0.00 0.00 0.00 0.31 34.04%
NAPS 0.8997 0.8896 0.6668 0.5825 0.7764 0.3941 0.6815 4.73%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.34 0.93 0.73 1.13 0.97 1.45 2.11 -
P/RPS 0.34 0.31 0.28 0.40 0.41 0.57 0.69 -11.12%
P/EPS 7.86 7.44 5.81 7.07 7.64 7.40 8.33 -0.96%
EY 12.73 13.44 17.21 14.15 13.08 13.51 12.00 0.98%
DY 1.49 1.61 0.68 0.00 0.00 0.00 0.47 21.19%
P/NAPS 1.34 0.93 0.73 1.13 0.66 1.45 0.95 5.89%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 08/08/07 28/07/06 29/07/05 - 30/07/03 28/08/02 27/07/01 -
Price 1.34 1.03 0.81 0.00 1.23 1.28 2.15 -
P/RPS 0.34 0.34 0.31 0.00 0.52 0.50 0.71 -11.54%
P/EPS 7.86 8.24 6.45 0.00 9.69 6.54 8.49 -1.27%
EY 12.73 12.13 15.51 0.00 10.32 15.30 11.78 1.30%
DY 1.49 1.46 0.62 0.00 0.00 0.00 0.47 21.19%
P/NAPS 1.34 1.03 0.81 0.00 0.84 1.28 0.97 5.53%

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