[MAMEE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 92.81%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 253,549 242,116 236,324 241,799 237,712 241,026 240,312 3.63%
PBT 13,745 10,370 6,668 9,622 6,778 11,016 12,088 8.93%
Tax -1,690 -2,794 -288 -2,812 -3,246 -3,104 -3,636 -39.96%
NP 12,054 7,576 6,380 6,810 3,532 7,912 8,452 26.67%
-
NP to SH 12,054 7,576 6,380 6,810 3,532 7,912 8,452 26.67%
-
Tax Rate 12.30% 26.94% 4.32% 29.22% 47.89% 28.18% 30.08% -
Total Cost 241,494 234,540 229,944 234,989 234,180 233,114 231,860 2.74%
-
Net Worth 114,097 109,458 107,969 106,245 104,403 105,004 103,817 6.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,480 - - 1,535 2,047 - - -
Div Payout % 20.58% - - 22.55% 57.96% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 114,097 109,458 107,969 106,245 104,403 105,004 103,817 6.49%
NOSH 62,009 61,493 61,346 61,413 61,413 61,049 61,069 1.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.75% 3.13% 2.70% 2.82% 1.49% 3.28% 3.52% -
ROE 10.57% 6.92% 5.91% 6.41% 3.38% 7.53% 8.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 408.89 393.73 385.23 393.72 387.07 394.81 393.51 2.58%
EPS 19.44 12.32 10.40 11.09 5.75 12.96 13.84 25.39%
DPS 4.00 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 1.84 1.78 1.76 1.73 1.70 1.72 1.70 5.41%
Adjusted Per Share Value based on latest NOSH - 61,413
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 174.24 166.39 162.41 166.17 163.36 165.64 165.15 3.63%
EPS 8.28 5.21 4.38 4.68 2.43 5.44 5.81 26.61%
DPS 1.70 0.00 0.00 1.06 1.41 0.00 0.00 -
NAPS 0.7841 0.7522 0.742 0.7301 0.7175 0.7216 0.7135 6.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.31 1.22 1.31 1.36 1.57 1.68 -
P/RPS 0.34 0.33 0.32 0.33 0.35 0.40 0.43 -14.47%
P/EPS 7.20 10.63 11.73 11.81 23.65 12.11 12.14 -29.38%
EY 13.89 9.40 8.52 8.46 4.23 8.25 8.24 41.59%
DY 2.86 0.00 0.00 1.91 2.45 0.00 0.00 -
P/NAPS 0.76 0.74 0.69 0.76 0.80 0.91 0.99 -16.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 -
Price 1.41 1.42 1.19 1.25 1.33 1.54 1.78 -
P/RPS 0.34 0.36 0.31 0.32 0.34 0.39 0.45 -17.03%
P/EPS 7.25 11.53 11.44 11.27 23.13 11.88 12.86 -31.73%
EY 13.79 8.68 8.74 8.87 4.32 8.42 7.78 46.41%
DY 2.84 0.00 0.00 2.00 2.51 0.00 0.00 -
P/NAPS 0.77 0.80 0.68 0.72 0.78 0.90 1.05 -18.66%

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