[MAEMODE] YoY TTM Result on 31-May-2012 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -28.2%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 464,077 644,753 603,666 446,289 481,857 447,505 377,491 3.49%
PBT -197,378 25,731 24,579 10,058 18,422 29,560 22,881 -
Tax -2,514 -9,326 -6,002 -2,943 -6,602 -8,501 -5,652 -12.61%
NP -199,892 16,405 18,577 7,115 11,820 21,059 17,229 -
-
NP to SH -199,891 16,405 18,577 6,896 11,899 20,543 16,420 -
-
Tax Rate - 36.24% 24.42% 29.26% 35.84% 28.76% 24.70% -
Total Cost 663,969 628,348 585,089 439,174 470,037 426,446 360,262 10.71%
-
Net Worth 42,802 242,922 224,725 106,909 211,782 106,542 96,270 -12.62%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - 1,070 1,070 1,069 1,069 2,663 1,925 -
Div Payout % - 6.52% 5.76% 15.50% 8.99% 12.97% 11.73% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 42,802 242,922 224,725 106,909 211,782 106,542 96,270 -12.62%
NOSH 107,006 107,014 107,011 106,909 106,960 106,542 96,270 1.77%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -43.07% 2.54% 3.08% 1.59% 2.45% 4.71% 4.56% -
ROE -467.01% 6.75% 8.27% 6.45% 5.62% 19.28% 17.06% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 433.69 602.49 564.11 417.45 450.50 420.03 392.11 1.69%
EPS -186.80 15.33 17.36 6.45 11.12 19.28 17.06 -
DPS 0.00 1.00 1.00 1.00 1.00 2.50 2.00 -
NAPS 0.40 2.27 2.10 1.00 1.98 1.00 1.00 -14.15%
Adjusted Per Share Value based on latest NOSH - 107,014
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 433.69 602.54 564.14 417.07 450.31 418.20 352.77 3.49%
EPS -186.80 15.33 17.36 6.44 11.12 19.20 15.34 -
DPS 0.00 1.00 1.00 1.00 1.00 2.49 1.80 -
NAPS 0.40 2.2702 2.1001 0.9991 1.9792 0.9957 0.8997 -12.62%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.33 0.50 0.55 0.55 0.69 1.48 1.34 -
P/RPS 0.08 0.08 0.10 0.13 0.15 0.35 0.34 -21.41%
P/EPS -0.18 3.26 3.17 8.53 6.20 7.68 7.86 -
EY -566.07 30.66 31.56 11.73 16.12 13.03 12.73 -
DY 0.00 2.00 1.82 1.82 1.45 1.69 1.49 -
P/NAPS 0.83 0.22 0.26 0.55 0.35 1.48 1.34 -7.66%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 27/07/12 28/07/11 30/07/10 30/07/09 29/07/08 08/08/07 -
Price 0.09 0.47 0.53 0.50 0.72 1.36 1.34 -
P/RPS 0.02 0.08 0.09 0.12 0.16 0.32 0.34 -37.61%
P/EPS -0.05 3.07 3.05 7.75 6.47 7.05 7.86 -
EY -2,075.59 32.62 32.75 12.90 15.45 14.18 12.73 -
DY 0.00 2.13 1.89 2.00 1.39 1.84 1.49 -
P/NAPS 0.23 0.21 0.25 0.50 0.36 1.36 1.34 -25.43%

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