[MAMEE] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 20.04%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 266,401 253,549 237,712 229,182 201,766 167,012 0 -100.00%
PBT 21,566 13,745 6,778 15,840 12,142 11,533 0 -100.00%
Tax -8,437 -1,690 -3,246 -4,097 -1,225 -148 0 -100.00%
NP 13,129 12,054 3,532 11,742 10,917 11,385 0 -100.00%
-
NP to SH 13,129 12,054 3,532 11,742 10,917 11,385 0 -100.00%
-
Tax Rate 39.12% 12.30% 47.89% 25.86% 10.09% 1.28% - -
Total Cost 253,272 241,494 234,180 217,440 190,849 155,626 0 -100.00%
-
Net Worth 120,286 114,097 104,403 102,463 97,042 86,112 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 3,144 2,480 2,047 - - - - -100.00%
Div Payout % 23.95% 20.58% 57.96% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 120,286 114,097 104,403 102,463 97,042 86,112 0 -100.00%
NOSH 58,964 62,009 61,413 60,990 60,651 60,218 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 4.93% 4.75% 1.49% 5.12% 5.41% 6.82% 0.00% -
ROE 10.92% 10.57% 3.38% 11.46% 11.25% 13.22% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 451.80 408.89 387.07 375.77 332.66 277.34 0.00 -100.00%
EPS 22.27 19.44 5.75 19.25 18.00 18.91 0.00 -100.00%
DPS 5.33 4.00 3.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.04 1.84 1.70 1.68 1.60 1.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,996
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 183.08 174.24 163.36 157.50 138.66 114.77 0.00 -100.00%
EPS 9.02 8.28 2.43 8.07 7.50 7.82 0.00 -100.00%
DPS 2.16 1.70 1.41 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8266 0.7841 0.7175 0.7041 0.6669 0.5918 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 - - - - -
Price 1.80 1.40 1.36 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.34 0.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.08 7.20 23.65 0.00 0.00 0.00 0.00 -100.00%
EY 12.37 13.89 4.23 0.00 0.00 0.00 0.00 -100.00%
DY 2.96 2.86 2.45 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.88 0.76 0.80 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 26/11/99 - -
Price 1.72 1.41 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.34 0.34 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.72 7.25 23.13 0.00 0.00 0.00 0.00 -100.00%
EY 12.95 13.79 4.32 0.00 0.00 0.00 0.00 -100.00%
DY 3.10 2.84 2.51 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.77 0.78 0.00 0.00 0.00 0.00 -100.00%

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