[MAMEE] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.72%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 381,778 346,984 336,884 294,110 263,602 242,116 241,026 7.95%
PBT 19,152 13,356 33,076 18,924 23,056 10,370 11,016 9.64%
Tax -3,444 -3,838 -8,698 -6,402 -7,336 -2,794 -3,104 1.74%
NP 15,708 9,518 24,378 12,522 15,720 7,576 7,912 12.09%
-
NP to SH 15,700 9,510 24,372 12,510 15,720 7,576 7,912 12.08%
-
Tax Rate 17.98% 28.74% 26.30% 33.83% 31.82% 26.94% 28.18% -
Total Cost 366,070 337,466 312,506 281,588 247,882 234,540 233,114 7.80%
-
Net Worth 180,403 151,526 143,747 127,970 120,555 109,458 105,004 9.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,126 12,680 11,831 - - - - -
Div Payout % 51.76% 133.33% 48.54% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 180,403 151,526 143,747 127,970 120,555 109,458 105,004 9.43%
NOSH 81,262 63,400 59,155 59,799 59,681 61,493 61,049 4.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.11% 2.74% 7.24% 4.26% 5.96% 3.13% 3.28% -
ROE 8.70% 6.28% 16.95% 9.78% 13.04% 6.92% 7.53% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 469.81 547.29 569.49 491.83 441.68 393.73 394.81 2.93%
EPS 19.32 15.00 41.20 20.92 26.34 12.32 12.96 6.87%
DPS 10.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.39 2.43 2.14 2.02 1.78 1.72 4.34%
Adjusted Per Share Value based on latest NOSH - 59,832
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 262.36 238.45 231.51 202.12 181.15 166.39 165.64 7.95%
EPS 10.79 6.54 16.75 8.60 10.80 5.21 5.44 12.07%
DPS 5.58 8.71 8.13 0.00 0.00 0.00 0.00 -
NAPS 1.2398 1.0413 0.9879 0.8794 0.8285 0.7522 0.7216 9.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.00 2.70 2.43 1.70 1.66 1.31 1.57 -
P/RPS 0.43 0.49 0.43 0.35 0.38 0.33 0.40 1.21%
P/EPS 10.35 18.00 5.90 8.13 6.30 10.63 12.11 -2.58%
EY 9.66 5.56 16.95 12.31 15.87 9.40 8.25 2.66%
DY 5.00 7.41 8.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.00 0.79 0.82 0.74 0.91 -0.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 30/08/02 -
Price 1.83 2.42 2.76 1.72 1.61 1.42 1.54 -
P/RPS 0.39 0.44 0.48 0.35 0.36 0.36 0.39 0.00%
P/EPS 9.47 16.13 6.70 8.22 6.11 11.53 11.88 -3.70%
EY 10.56 6.20 14.93 12.16 16.36 8.68 8.42 3.84%
DY 5.46 8.26 7.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.14 0.80 0.80 0.80 0.90 -1.53%

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