[MAMEE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 113.81%
YoY- -39.53%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 253,677 242,344 240,802 241,799 239,633 241,144 235,769 4.99%
PBT 15,211 9,662 8,630 9,985 6,082 11,985 13,119 10.35%
Tax -1,951 -2,962 -3,189 -4,026 -3,295 -3,975 -3,193 -27.97%
NP 13,260 6,700 5,441 5,959 2,787 8,010 9,926 21.27%
-
NP to SH 13,260 6,700 5,441 5,959 2,787 8,010 9,926 21.27%
-
Tax Rate 12.83% 30.66% 36.95% 40.32% 54.18% 33.17% 24.34% -
Total Cost 240,417 235,644 235,361 235,840 236,846 233,134 225,843 4.25%
-
Net Worth 114,114 109,342 61,346 61,413 104,503 61,103 103,817 6.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,395 3,072 3,072 3,072 3,058 3,046 3,351 0.87%
Div Payout % 25.61% 45.85% 56.46% 51.55% 109.75% 38.04% 33.76% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 114,114 109,342 61,346 61,413 104,503 61,103 103,817 6.50%
NOSH 62,018 61,428 61,346 61,413 61,472 61,103 61,069 1.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.23% 2.76% 2.26% 2.46% 1.16% 3.32% 4.21% -
ROE 11.62% 6.13% 8.87% 9.70% 2.67% 13.11% 9.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 409.03 394.51 392.53 393.72 389.82 394.65 386.07 3.92%
EPS 21.38 10.91 8.87 9.70 4.53 13.11 16.25 20.05%
DPS 5.50 5.00 5.00 5.00 5.00 5.00 5.50 0.00%
NAPS 1.84 1.78 1.00 1.00 1.70 1.00 1.70 5.41%
Adjusted Per Share Value based on latest NOSH - 61,413
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 174.33 166.54 165.48 166.17 164.68 165.72 162.02 4.99%
EPS 9.11 4.60 3.74 4.10 1.92 5.50 6.82 21.26%
DPS 2.33 2.11 2.11 2.11 2.10 2.09 2.30 0.86%
NAPS 0.7842 0.7514 0.4216 0.422 0.7182 0.4199 0.7135 6.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.31 1.22 1.31 1.36 1.57 1.68 -
P/RPS 0.34 0.33 0.31 0.33 0.35 0.40 0.44 -15.77%
P/EPS 6.55 12.01 13.76 13.50 30.00 11.98 10.34 -26.22%
EY 15.27 8.33 7.27 7.41 3.33 8.35 9.67 35.56%
DY 3.93 3.82 4.10 3.82 3.68 3.18 3.27 13.02%
P/NAPS 0.76 0.74 1.22 1.31 0.80 1.57 0.99 -16.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 -
Price 1.41 1.42 1.19 1.25 1.33 1.54 1.78 -
P/RPS 0.34 0.36 0.30 0.32 0.34 0.39 0.46 -18.23%
P/EPS 6.59 13.02 13.42 12.88 29.34 11.75 10.95 -28.69%
EY 15.16 7.68 7.45 7.76 3.41 8.51 9.13 40.17%
DY 3.90 3.52 4.20 4.00 3.76 3.25 3.09 16.77%
P/NAPS 0.77 0.80 1.19 1.25 0.78 1.54 1.05 -18.66%

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