[MAMEE] QoQ TTM 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- -14.74%
YoY- 89.71%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 266,406 267,510 260,636 256,767 253,677 242,344 240,802 6.94%
PBT 20,935 21,413 20,967 15,070 15,211 9,662 8,630 80.24%
Tax -8,824 -6,036 -5,956 -3,765 -1,951 -2,962 -3,189 96.72%
NP 12,111 15,377 15,011 11,305 13,260 6,700 5,441 70.22%
-
NP to SH 12,111 15,377 15,011 11,305 13,260 6,700 5,441 70.22%
-
Tax Rate 42.15% 28.19% 28.41% 24.98% 12.83% 30.66% 36.95% -
Total Cost 254,295 252,133 245,625 245,462 240,417 235,644 235,361 5.27%
-
Net Worth 120,281 120,493 117,866 62,047 114,114 109,342 61,346 56.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,630 3,721 3,721 3,721 3,395 3,072 3,072 11.73%
Div Payout % 29.97% 24.20% 24.80% 32.92% 25.61% 45.85% 56.46% -
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 120,281 120,493 117,866 62,047 114,114 109,342 61,346 56.46%
NOSH 58,961 59,650 59,830 62,047 62,018 61,428 61,346 -2.60%
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 4.55% 5.75% 5.76% 4.40% 5.23% 2.76% 2.26% -
ROE 10.07% 12.76% 12.74% 18.22% 11.62% 6.13% 8.87% -
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 451.83 448.46 435.62 413.82 409.03 394.51 392.53 9.80%
EPS 20.54 25.78 25.09 18.22 21.38 10.91 8.87 74.76%
DPS 6.16 6.24 6.22 6.00 5.50 5.00 5.00 14.87%
NAPS 2.04 2.02 1.97 1.00 1.84 1.78 1.00 60.64%
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 183.08 183.84 179.11 176.45 174.33 166.54 165.48 6.95%
EPS 8.32 10.57 10.32 7.77 9.11 4.60 3.74 70.16%
DPS 2.49 2.56 2.56 2.56 2.33 2.11 2.11 11.63%
NAPS 0.8266 0.8281 0.81 0.4264 0.7842 0.7514 0.4216 56.45%
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 0.40 0.37 0.42 0.36 0.34 0.33 0.31 18.46%
P/EPS 8.76 6.44 7.21 8.12 6.55 12.01 13.76 -25.93%
EY 11.41 15.53 13.86 12.31 15.27 8.33 7.27 34.94%
DY 3.42 3.76 3.44 4.05 3.93 3.82 4.10 -11.35%
P/NAPS 0.88 0.82 0.92 1.48 0.76 0.74 1.22 -19.52%
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 0.38 0.36 0.39 0.45 0.34 0.36 0.30 17.01%
P/EPS 8.37 6.25 6.70 10.21 6.59 13.02 13.42 -26.93%
EY 11.94 16.01 14.93 9.80 15.16 7.68 7.45 36.83%
DY 3.58 3.88 3.70 3.23 3.90 3.52 4.20 -10.07%
P/NAPS 0.84 0.80 0.85 1.86 0.77 0.80 1.19 -20.67%

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