[MAMEE] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.72%
YoY- 8.66%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 241,799 239,633 241,144 235,769 233,236 222,387 219,083 6.77%
PBT 9,985 6,082 11,985 13,119 12,878 11,803 10,491 -3.23%
Tax -4,026 -3,295 -3,975 -3,193 -3,023 -2,669 -1,414 100.50%
NP 5,959 2,787 8,010 9,926 9,855 9,134 9,077 -24.40%
-
NP to SH 5,959 2,787 8,010 9,926 9,855 9,134 9,077 -24.40%
-
Tax Rate 40.32% 54.18% 33.17% 24.34% 23.47% 22.61% 13.48% -
Total Cost 235,840 236,846 233,134 225,843 223,381 213,253 210,006 8.01%
-
Net Worth 61,413 104,503 61,103 103,817 102,265 102,474 98,865 -27.13%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,072 3,058 3,046 3,351 3,351 3,370 3,376 -6.08%
Div Payout % 51.55% 109.75% 38.04% 33.76% 34.00% 36.90% 37.20% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 61,413 104,503 61,103 103,817 102,265 102,474 98,865 -27.13%
NOSH 61,413 61,472 61,103 61,069 60,872 60,996 61,027 0.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.46% 1.16% 3.32% 4.21% 4.23% 4.11% 4.14% -
ROE 9.70% 2.67% 13.11% 9.56% 9.64% 8.91% 9.18% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 393.72 389.82 394.65 386.07 383.16 364.59 358.99 6.33%
EPS 9.70 4.53 13.11 16.25 16.19 14.97 14.87 -24.72%
DPS 5.00 5.00 5.00 5.50 5.50 5.50 5.50 -6.14%
NAPS 1.00 1.70 1.00 1.70 1.68 1.68 1.62 -27.43%
Adjusted Per Share Value based on latest NOSH - 61,069
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 166.17 164.68 165.72 162.02 160.28 152.83 150.56 6.77%
EPS 4.10 1.92 5.50 6.82 6.77 6.28 6.24 -24.36%
DPS 2.11 2.10 2.09 2.30 2.30 2.32 2.32 -6.11%
NAPS 0.422 0.7182 0.4199 0.7135 0.7028 0.7042 0.6794 -27.13%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.31 1.36 1.57 1.68 0.00 0.00 0.00 -
P/RPS 0.33 0.35 0.40 0.44 0.00 0.00 0.00 -
P/EPS 13.50 30.00 11.98 10.34 0.00 0.00 0.00 -
EY 7.41 3.33 8.35 9.67 0.00 0.00 0.00 -
DY 3.82 3.68 3.18 3.27 0.00 0.00 0.00 -
P/NAPS 1.31 0.80 1.57 0.99 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 29/04/02 28/02/02 12/11/01 01/10/01 -
Price 1.25 1.33 1.54 1.78 0.00 0.00 0.00 -
P/RPS 0.32 0.34 0.39 0.46 0.00 0.00 0.00 -
P/EPS 12.88 29.34 11.75 10.95 0.00 0.00 0.00 -
EY 7.76 3.41 8.51 9.13 0.00 0.00 0.00 -
DY 4.00 3.76 3.25 3.09 0.00 0.00 0.00 -
P/NAPS 1.25 0.78 1.54 1.05 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