[MAMEE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.12%
YoY- 241.3%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 350,109 301,137 266,401 253,549 237,712 229,182 201,766 9.61%
PBT 33,050 20,065 21,566 13,745 6,778 15,840 12,142 18.15%
Tax -8,178 -6,725 -8,437 -1,690 -3,246 -4,097 -1,225 37.20%
NP 24,872 13,340 13,129 12,054 3,532 11,742 10,917 14.70%
-
NP to SH 24,862 13,332 13,129 12,054 3,532 11,742 10,917 14.69%
-
Tax Rate 24.74% 33.52% 39.12% 12.30% 47.89% 25.86% 10.09% -
Total Cost 325,237 287,797 253,272 241,494 234,180 217,440 190,849 9.28%
-
Net Worth 147,663 131,173 120,286 114,097 104,403 102,463 97,042 7.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,875 6,359 3,144 2,480 2,047 - - -
Div Payout % 31.68% 47.70% 23.95% 20.58% 57.96% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,663 131,173 120,286 114,097 104,403 102,463 97,042 7.24%
NOSH 59,065 59,624 58,964 62,009 61,413 60,990 60,651 -0.44%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.10% 4.43% 4.93% 4.75% 1.49% 5.12% 5.41% -
ROE 16.84% 10.16% 10.92% 10.57% 3.38% 11.46% 11.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 592.75 505.06 451.80 408.89 387.07 375.77 332.66 10.10%
EPS 42.09 22.36 22.27 19.44 5.75 19.25 18.00 15.20%
DPS 13.33 10.67 5.33 4.00 3.33 0.00 0.00 -
NAPS 2.50 2.20 2.04 1.84 1.70 1.68 1.60 7.71%
Adjusted Per Share Value based on latest NOSH - 62,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 240.60 206.95 183.08 174.24 163.36 157.50 138.66 9.61%
EPS 17.09 9.16 9.02 8.28 2.43 8.07 7.50 14.70%
DPS 5.41 4.37 2.16 1.70 1.41 0.00 0.00 -
NAPS 1.0148 0.9014 0.8266 0.7841 0.7175 0.7041 0.6669 7.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.75 1.65 1.80 1.40 1.36 0.00 0.00 -
P/RPS 0.46 0.33 0.40 0.34 0.35 0.00 0.00 -
P/EPS 6.53 7.38 8.08 7.20 23.65 0.00 0.00 -
EY 15.31 13.55 12.37 13.89 4.23 0.00 0.00 -
DY 4.85 6.46 2.96 2.86 2.45 0.00 0.00 -
P/NAPS 1.10 0.75 0.88 0.76 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 -
Price 2.77 1.85 1.72 1.41 1.33 0.00 0.00 -
P/RPS 0.47 0.37 0.38 0.34 0.34 0.00 0.00 -
P/EPS 6.58 8.27 7.72 7.25 23.13 0.00 0.00 -
EY 15.20 12.09 12.95 13.79 4.32 0.00 0.00 -
DY 4.81 5.77 3.10 2.84 2.51 0.00 0.00 -
P/NAPS 1.11 0.84 0.84 0.77 0.78 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