[MAMEE] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.63%
YoY- -21.98%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 241,144 235,769 233,236 222,387 219,083 216,932 201,825 12.63%
PBT 11,985 13,119 12,878 11,803 10,491 10,347 9,030 20.83%
Tax -3,975 -3,193 -3,023 -2,669 -1,414 -1,212 -516 291.51%
NP 8,010 9,926 9,855 9,134 9,077 9,135 8,514 -3.99%
-
NP to SH 8,010 9,926 9,855 9,134 9,077 9,135 8,514 -3.99%
-
Tax Rate 33.17% 24.34% 23.47% 22.61% 13.48% 11.71% 5.71% -
Total Cost 233,134 225,843 223,381 213,253 210,006 207,797 193,311 13.33%
-
Net Worth 61,103 103,817 102,265 102,474 98,865 97,149 94,109 -25.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,046 3,351 3,351 3,370 3,376 3,376 3,376 -6.64%
Div Payout % 38.04% 33.76% 34.00% 36.90% 37.20% 36.96% 39.66% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 61,103 103,817 102,265 102,474 98,865 97,149 94,109 -25.07%
NOSH 61,103 61,069 60,872 60,996 61,027 61,878 61,509 -0.44%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.32% 4.21% 4.23% 4.11% 4.14% 4.21% 4.22% -
ROE 13.11% 9.56% 9.64% 8.91% 9.18% 9.40% 9.05% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 394.65 386.07 383.16 364.59 358.99 350.58 328.12 13.13%
EPS 13.11 16.25 16.19 14.97 14.87 14.76 13.84 -3.55%
DPS 5.00 5.50 5.50 5.50 5.50 5.46 5.50 -6.17%
NAPS 1.00 1.70 1.68 1.68 1.62 1.57 1.53 -24.74%
Adjusted Per Share Value based on latest NOSH - 60,996
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 165.72 162.02 160.28 152.83 150.56 149.08 138.70 12.63%
EPS 5.50 6.82 6.77 6.28 6.24 6.28 5.85 -4.04%
DPS 2.09 2.30 2.30 2.32 2.32 2.32 2.32 -6.74%
NAPS 0.4199 0.7135 0.7028 0.7042 0.6794 0.6676 0.6467 -25.07%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 - - - - - -
Price 1.57 1.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.98 10.34 0.00 0.00 0.00 0.00 0.00 -
EY 8.35 9.67 0.00 0.00 0.00 0.00 0.00 -
DY 3.18 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 29/04/02 28/02/02 12/11/01 01/10/01 17/05/01 28/02/01 -
Price 1.54 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.46 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.75 10.95 0.00 0.00 0.00 0.00 0.00 -
EY 8.51 9.13 0.00 0.00 0.00 0.00 0.00 -
DY 3.25 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.05 0.00 0.00 0.00 0.00 0.00 -

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