[MAMEE] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 396,967 359,742 349,129 308,932 277,604 256,767 241,799 8.60%
PBT 30,089 19,918 29,712 25,522 24,336 15,069 9,622 20.90%
Tax -6,482 -5,918 -6,554 -6,019 -8,099 -3,764 -2,812 14.91%
NP 23,607 14,000 23,158 19,503 16,237 11,305 6,810 22.99%
-
NP to SH 23,597 13,989 23,132 19,490 16,237 11,305 6,810 22.98%
-
Tax Rate 21.54% 29.71% 22.06% 23.58% 33.28% 24.98% 29.22% -
Total Cost 373,360 345,742 325,971 289,429 261,367 245,462 234,989 8.01%
-
Net Worth 190,108 147,856 145,866 137,247 124,824 114,667 106,245 10.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,062 9,945 5,905 4,773 1,800 1,859 1,535 17.59%
Div Payout % 17.21% 71.10% 25.53% 24.49% 11.09% 16.45% 22.55% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 190,108 147,856 145,866 137,247 124,824 114,667 106,245 10.17%
NOSH 81,242 66,303 59,055 59,672 60,011 61,982 61,413 4.76%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.95% 3.89% 6.63% 6.31% 5.85% 4.40% 2.82% -
ROE 12.41% 9.46% 15.86% 14.20% 13.01% 9.86% 6.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 488.62 542.57 591.19 517.71 462.58 414.26 393.72 3.66%
EPS 29.05 21.10 39.17 32.68 26.79 18.26 11.09 17.39%
DPS 5.00 15.00 10.00 8.00 3.00 3.00 2.50 12.23%
NAPS 2.34 2.23 2.47 2.30 2.08 1.85 1.73 5.15%
Adjusted Per Share Value based on latest NOSH - 59,648
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 272.80 247.22 239.93 212.30 190.77 176.45 166.17 8.60%
EPS 16.22 9.61 15.90 13.39 11.16 7.77 4.68 22.99%
DPS 2.79 6.83 4.06 3.28 1.24 1.28 1.06 17.48%
NAPS 1.3065 1.0161 1.0024 0.9432 0.8578 0.788 0.7301 10.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.79 2.25 2.89 1.74 1.67 1.48 1.31 -
P/RPS 0.37 0.41 0.49 0.34 0.36 0.36 0.33 1.92%
P/EPS 6.16 10.66 7.38 5.33 6.17 8.11 11.81 -10.27%
EY 16.23 9.38 13.55 18.77 16.20 12.32 8.46 11.45%
DY 2.79 6.67 3.46 4.60 1.80 2.03 1.91 6.51%
P/NAPS 0.76 1.01 1.17 0.76 0.80 0.80 0.76 0.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.84 2.05 3.00 1.75 1.60 1.86 1.25 -
P/RPS 0.38 0.38 0.51 0.34 0.35 0.45 0.32 2.90%
P/EPS 6.33 9.72 7.66 5.36 5.91 10.20 11.27 -9.15%
EY 15.79 10.29 13.06 18.66 16.91 9.81 8.87 10.07%
DY 2.72 7.32 3.33 4.57 1.87 1.61 2.00 5.25%
P/NAPS 0.79 0.92 1.21 0.76 0.77 1.01 0.72 1.55%

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