[MAMEE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.75%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 336,884 294,110 263,602 242,116 241,026 225,210 190,694 9.94%
PBT 33,076 18,924 23,056 10,370 11,016 12,802 9,880 22.29%
Tax -8,698 -6,402 -7,336 -2,794 -3,104 -3,020 -1,222 38.67%
NP 24,378 12,522 15,720 7,576 7,912 9,782 8,658 18.82%
-
NP to SH 24,372 12,510 15,720 7,576 7,912 9,782 8,658 18.81%
-
Tax Rate 26.30% 33.83% 31.82% 26.94% 28.18% 23.59% 12.37% -
Total Cost 312,506 281,588 247,882 234,540 233,114 215,428 182,036 9.42%
-
Net Worth 143,747 127,970 120,555 109,458 105,004 98,795 93,896 7.35%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,831 - - - - - - -
Div Payout % 48.54% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 143,747 127,970 120,555 109,458 105,004 98,795 93,896 7.35%
NOSH 59,155 59,799 59,681 61,493 61,049 60,985 60,971 -0.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.24% 4.26% 5.96% 3.13% 3.28% 4.34% 4.54% -
ROE 16.95% 9.78% 13.04% 6.92% 7.53% 9.90% 9.22% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 569.49 491.83 441.68 393.73 394.81 369.29 312.76 10.49%
EPS 41.20 20.92 26.34 12.32 12.96 16.04 14.20 19.41%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.14 2.02 1.78 1.72 1.62 1.54 7.89%
Adjusted Per Share Value based on latest NOSH - 61,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 231.51 202.12 181.15 166.39 165.64 154.77 131.05 9.94%
EPS 16.75 8.60 10.80 5.21 5.44 6.72 5.95 18.81%
DPS 8.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9879 0.8794 0.8285 0.7522 0.7216 0.6789 0.6453 7.35%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 2.43 1.70 1.66 1.31 1.57 0.00 0.00 -
P/RPS 0.43 0.35 0.38 0.33 0.40 0.00 0.00 -
P/EPS 5.90 8.13 6.30 10.63 12.11 0.00 0.00 -
EY 16.95 12.31 15.87 9.40 8.25 0.00 0.00 -
DY 8.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 0.82 0.74 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 30/08/04 22/08/03 30/08/02 01/10/01 22/08/00 -
Price 2.76 1.72 1.61 1.42 1.54 0.00 0.00 -
P/RPS 0.48 0.35 0.36 0.36 0.39 0.00 0.00 -
P/EPS 6.70 8.22 6.11 11.53 11.88 0.00 0.00 -
EY 14.93 12.16 16.36 8.68 8.42 0.00 0.00 -
DY 7.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.80 0.80 0.80 0.90 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