[MAEMODE] YoY TTM Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -1.57%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 447,505 377,491 286,779 186,037 175,070 135,068 107,830 26.74%
PBT 29,560 22,881 18,640 12,597 13,316 10,510 10,149 19.48%
Tax -8,501 -5,652 -6,539 -3,635 -3,351 -3,288 -1,890 28.45%
NP 21,059 17,229 12,101 8,962 9,965 7,222 8,259 16.86%
-
NP to SH 20,543 16,420 11,896 8,962 9,965 7,222 8,259 16.38%
-
Tax Rate 28.76% 24.70% 35.08% 28.86% 25.17% 31.28% 18.62% -
Total Cost 426,446 360,262 274,678 177,075 165,105 127,846 99,571 27.40%
-
Net Worth 106,542 96,270 95,193 71,351 62,333 83,084 42,169 16.68%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 2,663 1,925 1,427 356 - - - -
Div Payout % 12.97% 11.73% 12.00% 3.98% - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 106,542 96,270 95,193 71,351 62,333 83,084 42,169 16.68%
NOSH 106,542 96,270 95,193 71,351 62,333 56,906 42,169 16.68%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 4.71% 4.56% 4.22% 4.82% 5.69% 5.35% 7.66% -
ROE 19.28% 17.06% 12.50% 12.56% 15.99% 8.69% 19.59% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 420.03 392.11 301.26 260.73 280.86 237.35 255.70 8.61%
EPS 19.28 17.06 12.50 12.56 15.99 12.69 19.59 -0.26%
DPS 2.50 2.00 1.50 0.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.46 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 71,351
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 418.20 352.77 268.00 173.86 163.61 126.22 100.77 26.74%
EPS 19.20 15.34 11.12 8.38 9.31 6.75 7.72 16.38%
DPS 2.49 1.80 1.33 0.33 0.00 0.00 0.00 -
NAPS 0.9957 0.8997 0.8896 0.6668 0.5825 0.7764 0.3941 16.68%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.48 1.34 0.93 0.73 1.13 0.97 1.45 -
P/RPS 0.35 0.34 0.31 0.28 0.40 0.41 0.57 -7.79%
P/EPS 7.68 7.86 7.44 5.81 7.07 7.64 7.40 0.62%
EY 13.03 12.73 13.44 17.21 14.15 13.08 13.51 -0.60%
DY 1.69 1.49 1.61 0.68 0.00 0.00 0.00 -
P/NAPS 1.48 1.34 0.93 0.73 1.13 0.66 1.45 0.34%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 08/08/07 28/07/06 29/07/05 - 30/07/03 28/08/02 -
Price 1.36 1.34 1.03 0.81 0.00 1.23 1.28 -
P/RPS 0.32 0.34 0.34 0.31 0.00 0.52 0.50 -7.16%
P/EPS 7.05 7.86 8.24 6.45 0.00 9.69 6.54 1.25%
EY 14.18 12.73 12.13 15.51 0.00 10.32 15.30 -1.25%
DY 1.84 1.49 1.46 0.62 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.03 0.81 0.00 0.84 1.28 1.01%

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