[MAMEE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.75%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 251,800 256,767 253,549 242,116 236,324 241,799 237,712 3.90%
PBT 30,256 15,069 13,745 10,370 6,668 9,622 6,778 170.85%
Tax -9,052 -3,764 -1,690 -2,794 -288 -2,812 -3,246 97.99%
NP 21,204 11,305 12,054 7,576 6,380 6,810 3,532 229.95%
-
NP to SH 21,204 11,305 12,054 7,576 6,380 6,810 3,532 229.95%
-
Tax Rate 29.92% 24.98% 12.30% 26.94% 4.32% 29.22% 47.89% -
Total Cost 230,596 245,462 241,494 234,540 229,944 234,989 234,180 -1.02%
-
Net Worth 117,866 114,667 114,097 109,458 107,969 106,245 104,403 8.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,859 2,480 - - 1,535 2,047 -
Div Payout % - 16.45% 20.58% - - 22.55% 57.96% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 117,866 114,667 114,097 109,458 107,969 106,245 104,403 8.41%
NOSH 59,830 61,982 62,009 61,493 61,346 61,413 61,413 -1.72%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.42% 4.40% 4.75% 3.13% 2.70% 2.82% 1.49% -
ROE 17.99% 9.86% 10.57% 6.92% 5.91% 6.41% 3.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 420.85 414.26 408.89 393.73 385.23 393.72 387.07 5.73%
EPS 35.44 18.26 19.44 12.32 10.40 11.09 5.75 235.79%
DPS 0.00 3.00 4.00 0.00 0.00 2.50 3.33 -
NAPS 1.97 1.85 1.84 1.78 1.76 1.73 1.70 10.31%
Adjusted Per Share Value based on latest NOSH - 61,428
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 173.04 176.45 174.24 166.39 162.41 166.17 163.36 3.90%
EPS 14.57 7.77 8.28 5.21 4.38 4.68 2.43 229.68%
DPS 0.00 1.28 1.70 0.00 0.00 1.06 1.41 -
NAPS 0.81 0.788 0.7841 0.7522 0.742 0.7301 0.7175 8.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.81 1.48 1.40 1.31 1.22 1.31 1.36 -
P/RPS 0.43 0.36 0.34 0.33 0.32 0.33 0.35 14.69%
P/EPS 5.11 8.11 7.20 10.63 11.73 11.81 23.65 -63.95%
EY 19.58 12.32 13.89 9.40 8.52 8.46 4.23 177.48%
DY 0.00 2.03 2.86 0.00 0.00 1.91 2.45 -
P/NAPS 0.92 0.80 0.76 0.74 0.69 0.76 0.80 9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 -
Price 1.68 1.86 1.41 1.42 1.19 1.25 1.33 -
P/RPS 0.40 0.45 0.34 0.36 0.31 0.32 0.34 11.43%
P/EPS 4.74 10.20 7.25 11.53 11.44 11.27 23.13 -65.20%
EY 21.10 9.81 13.79 8.68 8.74 8.87 4.32 187.59%
DY 0.00 1.61 2.84 0.00 0.00 2.00 2.51 -
P/NAPS 0.85 1.01 0.77 0.80 0.68 0.72 0.78 5.89%

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