[MAEMODE] YoY TTM Result on 31-May-2007 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -8.07%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 446,289 481,857 447,505 377,491 286,779 186,037 175,070 16.87%
PBT 10,058 18,422 29,560 22,881 18,640 12,597 13,316 -4.56%
Tax -2,943 -6,602 -8,501 -5,652 -6,539 -3,635 -3,351 -2.13%
NP 7,115 11,820 21,059 17,229 12,101 8,962 9,965 -5.45%
-
NP to SH 6,896 11,899 20,543 16,420 11,896 8,962 9,965 -5.94%
-
Tax Rate 29.26% 35.84% 28.76% 24.70% 35.08% 28.86% 25.17% -
Total Cost 439,174 470,037 426,446 360,262 274,678 177,075 165,105 17.70%
-
Net Worth 106,909 211,782 106,542 96,270 95,193 71,351 62,333 9.40%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 1,069 1,069 2,663 1,925 1,427 356 - -
Div Payout % 15.50% 8.99% 12.97% 11.73% 12.00% 3.98% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 106,909 211,782 106,542 96,270 95,193 71,351 62,333 9.40%
NOSH 106,909 106,960 106,542 96,270 95,193 71,351 62,333 9.40%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.59% 2.45% 4.71% 4.56% 4.22% 4.82% 5.69% -
ROE 6.45% 5.62% 19.28% 17.06% 12.50% 12.56% 15.99% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 417.45 450.50 420.03 392.11 301.26 260.73 280.86 6.82%
EPS 6.45 11.12 19.28 17.06 12.50 12.56 15.99 -14.03%
DPS 1.00 1.00 2.50 2.00 1.50 0.50 0.00 -
NAPS 1.00 1.98 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 96,270
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 417.07 450.31 418.20 352.77 268.00 173.86 163.61 16.86%
EPS 6.44 11.12 19.20 15.34 11.12 8.38 9.31 -5.95%
DPS 1.00 1.00 2.49 1.80 1.33 0.33 0.00 -
NAPS 0.9991 1.9792 0.9957 0.8997 0.8896 0.6668 0.5825 9.40%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.55 0.69 1.48 1.34 0.93 0.73 1.13 -
P/RPS 0.13 0.15 0.35 0.34 0.31 0.28 0.40 -17.07%
P/EPS 8.53 6.20 7.68 7.86 7.44 5.81 7.07 3.17%
EY 11.73 16.12 13.03 12.73 13.44 17.21 14.15 -3.07%
DY 1.82 1.45 1.69 1.49 1.61 0.68 0.00 -
P/NAPS 0.55 0.35 1.48 1.34 0.93 0.73 1.13 -11.30%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 30/07/09 29/07/08 08/08/07 28/07/06 29/07/05 - -
Price 0.50 0.72 1.36 1.34 1.03 0.81 0.00 -
P/RPS 0.12 0.16 0.32 0.34 0.34 0.31 0.00 -
P/EPS 7.75 6.47 7.05 7.86 8.24 6.45 0.00 -
EY 12.90 15.45 14.18 12.73 12.13 15.51 0.00 -
DY 2.00 1.39 1.84 1.49 1.46 0.62 0.00 -
P/NAPS 0.50 0.36 1.36 1.34 1.03 0.81 0.00 -

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