[MAMEE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 30.64%
YoY- 88.42%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,150 80,292 83,079 78,798 79,282 67,773 77,803 8.70%
PBT 7,514 9,024 10,449 5,587 4,657 4,805 6,832 6.56%
Tax -1,920 -2,429 -975 -1,843 -1,817 -1,384 -442 166.94%
NP 5,594 6,595 9,474 3,744 2,840 3,421 6,390 -8.50%
-
NP to SH 5,592 6,594 9,467 3,744 2,866 3,389 6,390 -8.53%
-
Tax Rate 25.55% 26.92% 9.33% 32.99% 39.02% 28.80% 6.47% -
Total Cost 82,556 73,697 73,605 75,054 76,442 64,352 71,413 10.17%
-
Net Worth 143,794 143,296 135,402 131,159 128,042 127,536 120,042 12.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,917 - 4,771 4,769 - - 1,800 121.56%
Div Payout % 105.82% - 50.41% 127.39% - - 28.18% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,794 143,296 135,402 131,159 128,042 127,536 120,042 12.82%
NOSH 59,174 59,458 59,648 59,617 59,832 59,876 60,021 -0.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.35% 8.21% 11.40% 4.75% 3.58% 5.05% 8.21% -
ROE 3.89% 4.60% 6.99% 2.85% 2.24% 2.66% 5.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 148.97 135.04 139.28 132.17 132.51 113.19 129.63 9.74%
EPS 9.45 11.09 15.87 6.28 4.79 5.66 10.54 -7.03%
DPS 10.00 0.00 8.00 8.00 0.00 0.00 3.00 123.63%
NAPS 2.43 2.41 2.27 2.20 2.14 2.13 2.00 13.90%
Adjusted Per Share Value based on latest NOSH - 59,617
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.58 55.18 57.09 54.15 54.48 46.57 53.47 8.70%
EPS 3.84 4.53 6.51 2.57 1.97 2.33 4.39 -8.55%
DPS 4.07 0.00 3.28 3.28 0.00 0.00 1.24 121.34%
NAPS 0.9882 0.9848 0.9305 0.9013 0.8799 0.8765 0.825 12.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.43 1.94 1.74 1.65 1.70 1.73 1.67 -
P/RPS 1.63 1.44 1.25 1.25 1.28 1.53 1.29 16.92%
P/EPS 25.71 17.49 10.96 26.27 35.49 30.57 15.69 39.11%
EY 3.89 5.72 9.12 3.81 2.82 3.27 6.38 -28.16%
DY 4.12 0.00 4.60 4.85 0.00 0.00 1.80 73.94%
P/NAPS 1.00 0.80 0.77 0.75 0.79 0.81 0.84 12.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 27/02/06 21/11/05 22/08/05 18/05/05 28/02/05 -
Price 2.76 2.05 1.75 1.85 1.72 1.66 1.60 -
P/RPS 1.85 1.52 1.26 1.40 1.30 1.47 1.23 31.37%
P/EPS 29.21 18.49 11.03 29.46 35.91 29.33 15.03 55.92%
EY 3.42 5.41 9.07 3.39 2.78 3.41 6.65 -35.88%
DY 3.62 0.00 4.57 4.32 0.00 0.00 1.87 55.51%
P/NAPS 1.14 0.85 0.77 0.84 0.80 0.78 0.80 26.71%

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