[MAMEE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.69%
YoY- -45.18%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 256,767 253,677 242,344 240,802 241,799 239,633 241,144 4.26%
PBT 15,070 15,211 9,662 8,630 9,985 6,082 11,985 16.44%
Tax -3,765 -1,951 -2,962 -3,189 -4,026 -3,295 -3,975 -3.54%
NP 11,305 13,260 6,700 5,441 5,959 2,787 8,010 25.74%
-
NP to SH 11,305 13,260 6,700 5,441 5,959 2,787 8,010 25.74%
-
Tax Rate 24.98% 12.83% 30.66% 36.95% 40.32% 54.18% 33.17% -
Total Cost 245,462 240,417 235,644 235,361 235,840 236,846 233,134 3.48%
-
Net Worth 62,047 114,114 109,342 61,346 61,413 104,503 61,103 1.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,721 3,395 3,072 3,072 3,072 3,058 3,046 14.23%
Div Payout % 32.92% 25.61% 45.85% 56.46% 51.55% 109.75% 38.04% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,047 114,114 109,342 61,346 61,413 104,503 61,103 1.02%
NOSH 62,047 62,018 61,428 61,346 61,413 61,472 61,103 1.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.40% 5.23% 2.76% 2.26% 2.46% 1.16% 3.32% -
ROE 18.22% 11.62% 6.13% 8.87% 9.70% 2.67% 13.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 413.82 409.03 394.51 392.53 393.72 389.82 394.65 3.20%
EPS 18.22 21.38 10.91 8.87 9.70 4.53 13.11 24.46%
DPS 6.00 5.50 5.00 5.00 5.00 5.00 5.00 12.88%
NAPS 1.00 1.84 1.78 1.00 1.00 1.70 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 61,346
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 176.45 174.33 166.54 165.48 166.17 164.68 165.72 4.25%
EPS 7.77 9.11 4.60 3.74 4.10 1.92 5.50 25.82%
DPS 2.56 2.33 2.11 2.11 2.11 2.10 2.09 14.43%
NAPS 0.4264 0.7842 0.7514 0.4216 0.422 0.7182 0.4199 1.02%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.48 1.40 1.31 1.22 1.31 1.36 1.57 -
P/RPS 0.36 0.34 0.33 0.31 0.33 0.35 0.40 -6.76%
P/EPS 8.12 6.55 12.01 13.76 13.50 30.00 11.98 -22.78%
EY 12.31 15.27 8.33 7.27 7.41 3.33 8.35 29.44%
DY 4.05 3.93 3.82 4.10 3.82 3.68 3.18 17.44%
P/NAPS 1.48 0.76 0.74 1.22 1.31 0.80 1.57 -3.84%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 -
Price 1.86 1.41 1.42 1.19 1.25 1.33 1.54 -
P/RPS 0.45 0.34 0.36 0.30 0.32 0.34 0.39 9.98%
P/EPS 10.21 6.59 13.02 13.42 12.88 29.34 11.75 -8.91%
EY 9.80 15.16 7.68 7.45 7.76 3.41 8.51 9.83%
DY 3.23 3.90 3.52 4.20 4.00 3.76 3.25 -0.40%
P/NAPS 1.86 0.77 0.80 1.19 1.25 0.78 1.54 13.37%

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