[MAMEE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.04%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 199,801 131,801 62,950 256,767 190,162 121,058 59,081 124.80%
PBT 16,175 11,528 7,564 15,069 10,309 5,185 1,667 353.04%
Tax -6,328 -3,668 -2,263 -3,764 -1,268 -1,397 -72 1860.71%
NP 9,847 7,860 5,301 11,305 9,041 3,788 1,595 235.41%
-
NP to SH 9,847 7,860 5,301 11,305 9,041 3,788 1,595 235.41%
-
Tax Rate 39.12% 31.82% 29.92% 24.98% 12.30% 26.94% 4.32% -
Total Cost 189,954 123,941 57,649 245,462 181,121 117,270 57,486 121.36%
-
Net Worth 120,286 120,555 117,866 114,667 114,097 109,458 107,969 7.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,358 - - 1,859 1,860 - - -
Div Payout % 23.95% - - 16.45% 20.58% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 120,286 120,555 117,866 114,667 114,097 109,458 107,969 7.44%
NOSH 58,964 59,681 59,830 61,982 62,009 61,493 61,346 -2.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.93% 5.96% 8.42% 4.40% 4.75% 3.13% 2.70% -
ROE 8.19% 6.52% 4.50% 9.86% 7.92% 3.46% 1.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 338.85 220.84 105.21 414.26 306.67 196.86 96.31 130.79%
EPS 16.70 13.17 8.86 18.26 14.58 6.16 2.60 244.36%
DPS 4.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 2.04 2.02 1.97 1.85 1.84 1.78 1.76 10.31%
Adjusted Per Share Value based on latest NOSH - 62,047
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.31 90.58 43.26 176.45 130.68 83.19 40.60 124.81%
EPS 6.77 5.40 3.64 7.77 6.21 2.60 1.10 234.72%
DPS 1.62 0.00 0.00 1.28 1.28 0.00 0.00 -
NAPS 0.8266 0.8285 0.81 0.788 0.7841 0.7522 0.742 7.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.66 1.81 1.48 1.40 1.31 1.22 -
P/RPS 0.53 0.75 1.72 0.36 0.46 0.67 1.27 -44.06%
P/EPS 10.78 12.60 20.43 8.11 9.60 21.27 46.92 -62.38%
EY 9.28 7.93 4.90 12.32 10.41 4.70 2.13 166.04%
DY 2.22 0.00 0.00 2.03 2.14 0.00 0.00 -
P/NAPS 0.88 0.82 0.92 0.80 0.76 0.74 0.69 17.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 30/08/04 28/05/04 27/02/04 21/11/03 22/08/03 27/05/03 -
Price 1.72 1.61 1.68 1.86 1.41 1.42 1.19 -
P/RPS 0.51 0.73 1.60 0.45 0.46 0.72 1.24 -44.60%
P/EPS 10.30 12.22 18.96 10.20 9.67 23.05 45.77 -62.90%
EY 9.71 8.18 5.27 9.81 10.34 4.34 2.18 169.97%
DY 2.33 0.00 0.00 1.61 2.13 0.00 0.00 -
P/NAPS 0.84 0.80 0.85 1.01 0.77 0.80 0.68 15.08%

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