[MAMEE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.31%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 256,767 253,549 242,116 236,324 241,799 237,712 241,026 4.29%
PBT 15,069 13,745 10,370 6,668 9,622 6,778 11,016 23.15%
Tax -3,764 -1,690 -2,794 -288 -2,812 -3,246 -3,104 13.67%
NP 11,305 12,054 7,576 6,380 6,810 3,532 7,912 26.77%
-
NP to SH 11,305 12,054 7,576 6,380 6,810 3,532 7,912 26.77%
-
Tax Rate 24.98% 12.30% 26.94% 4.32% 29.22% 47.89% 28.18% -
Total Cost 245,462 241,494 234,540 229,944 234,989 234,180 233,114 3.49%
-
Net Worth 114,667 114,097 109,458 107,969 106,245 104,403 105,004 6.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,859 2,480 - - 1,535 2,047 - -
Div Payout % 16.45% 20.58% - - 22.55% 57.96% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 114,667 114,097 109,458 107,969 106,245 104,403 105,004 6.02%
NOSH 61,982 62,009 61,493 61,346 61,413 61,413 61,049 1.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.40% 4.75% 3.13% 2.70% 2.82% 1.49% 3.28% -
ROE 9.86% 10.57% 6.92% 5.91% 6.41% 3.38% 7.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 414.26 408.89 393.73 385.23 393.72 387.07 394.81 3.24%
EPS 18.26 19.44 12.32 10.40 11.09 5.75 12.96 25.60%
DPS 3.00 4.00 0.00 0.00 2.50 3.33 0.00 -
NAPS 1.85 1.84 1.78 1.76 1.73 1.70 1.72 4.96%
Adjusted Per Share Value based on latest NOSH - 61,346
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 176.45 174.24 166.39 162.41 166.17 163.36 165.64 4.29%
EPS 7.77 8.28 5.21 4.38 4.68 2.43 5.44 26.74%
DPS 1.28 1.70 0.00 0.00 1.06 1.41 0.00 -
NAPS 0.788 0.7841 0.7522 0.742 0.7301 0.7175 0.7216 6.02%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.48 1.40 1.31 1.22 1.31 1.36 1.57 -
P/RPS 0.36 0.34 0.33 0.32 0.33 0.35 0.40 -6.76%
P/EPS 8.11 7.20 10.63 11.73 11.81 23.65 12.11 -23.39%
EY 12.32 13.89 9.40 8.52 8.46 4.23 8.25 30.55%
DY 2.03 2.86 0.00 0.00 1.91 2.45 0.00 -
P/NAPS 0.80 0.76 0.74 0.69 0.76 0.80 0.91 -8.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 -
Price 1.86 1.41 1.42 1.19 1.25 1.33 1.54 -
P/RPS 0.45 0.34 0.36 0.31 0.32 0.34 0.39 9.98%
P/EPS 10.20 7.25 11.53 11.44 11.27 23.13 11.88 -9.63%
EY 9.81 13.79 8.68 8.74 8.87 4.32 8.42 10.69%
DY 1.61 2.84 0.00 0.00 2.00 2.51 0.00 -
P/NAPS 1.01 0.77 0.80 0.68 0.72 0.78 0.90 7.96%

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