[MAMEE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -65.21%
YoY- -69.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 242,344 240,802 241,799 239,633 241,144 235,769 233,236 2.59%
PBT 9,662 8,630 9,985 6,082 11,985 13,119 12,878 -17.47%
Tax -2,962 -3,189 -4,026 -3,295 -3,975 -3,193 -3,023 -1.35%
NP 6,700 5,441 5,959 2,787 8,010 9,926 9,855 -22.73%
-
NP to SH 6,700 5,441 5,959 2,787 8,010 9,926 9,855 -22.73%
-
Tax Rate 30.66% 36.95% 40.32% 54.18% 33.17% 24.34% 23.47% -
Total Cost 235,644 235,361 235,840 236,846 233,134 225,843 223,381 3.63%
-
Net Worth 109,342 61,346 61,413 104,503 61,103 103,817 102,265 4.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,072 3,072 3,072 3,058 3,046 3,351 3,351 -5.64%
Div Payout % 45.85% 56.46% 51.55% 109.75% 38.04% 33.76% 34.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 109,342 61,346 61,413 104,503 61,103 103,817 102,265 4.57%
NOSH 61,428 61,346 61,413 61,472 61,103 61,069 60,872 0.60%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.76% 2.26% 2.46% 1.16% 3.32% 4.21% 4.23% -
ROE 6.13% 8.87% 9.70% 2.67% 13.11% 9.56% 9.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 394.51 392.53 393.72 389.82 394.65 386.07 383.16 1.97%
EPS 10.91 8.87 9.70 4.53 13.11 16.25 16.19 -23.19%
DPS 5.00 5.00 5.00 5.00 5.00 5.50 5.50 -6.17%
NAPS 1.78 1.00 1.00 1.70 1.00 1.70 1.68 3.94%
Adjusted Per Share Value based on latest NOSH - 61,472
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 166.54 165.48 166.17 164.68 165.72 162.02 160.28 2.59%
EPS 4.60 3.74 4.10 1.92 5.50 6.82 6.77 -22.76%
DPS 2.11 2.11 2.11 2.10 2.09 2.30 2.30 -5.60%
NAPS 0.7514 0.4216 0.422 0.7182 0.4199 0.7135 0.7028 4.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.31 1.22 1.31 1.36 1.57 1.68 0.00 -
P/RPS 0.33 0.31 0.33 0.35 0.40 0.44 0.00 -
P/EPS 12.01 13.76 13.50 30.00 11.98 10.34 0.00 -
EY 8.33 7.27 7.41 3.33 8.35 9.67 0.00 -
DY 3.82 4.10 3.82 3.68 3.18 3.27 0.00 -
P/NAPS 0.74 1.22 1.31 0.80 1.57 0.99 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 28/02/02 -
Price 1.42 1.19 1.25 1.33 1.54 1.78 0.00 -
P/RPS 0.36 0.30 0.32 0.34 0.39 0.46 0.00 -
P/EPS 13.02 13.42 12.88 29.34 11.75 10.95 0.00 -
EY 7.68 7.45 7.76 3.41 8.51 9.13 0.00 -
DY 3.52 4.20 4.00 3.76 3.25 3.09 0.00 -
P/NAPS 0.80 1.19 1.25 0.78 1.54 1.05 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