[MAMEE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.57%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 402,140 361,973 350,109 301,137 266,401 253,549 237,712 9.14%
PBT 24,837 18,094 33,050 20,065 21,566 13,745 6,778 24.14%
Tax -5,665 -5,506 -8,178 -6,725 -8,437 -1,690 -3,246 9.71%
NP 19,172 12,588 24,872 13,340 13,129 12,054 3,532 32.53%
-
NP to SH 19,162 12,577 24,862 13,332 13,129 12,054 3,532 32.52%
-
Tax Rate 22.81% 30.43% 24.74% 33.52% 39.12% 12.30% 47.89% -
Total Cost 382,968 349,385 325,237 287,797 253,272 241,494 234,180 8.53%
-
Net Worth 184,423 164,926 147,663 131,173 120,286 114,097 104,403 9.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,832 13,408 7,875 6,359 3,144 2,480 2,047 31.97%
Div Payout % 56.53% 106.61% 31.68% 47.70% 23.95% 20.58% 57.96% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,423 164,926 147,663 131,173 120,286 114,097 104,403 9.93%
NOSH 81,243 67,043 59,065 59,624 58,964 62,009 61,413 4.76%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.77% 3.48% 7.10% 4.43% 4.93% 4.75% 1.49% -
ROE 10.39% 7.63% 16.84% 10.16% 10.92% 10.57% 3.38% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 494.98 539.91 592.75 505.06 451.80 408.89 387.07 4.17%
EPS 23.59 18.76 42.09 22.36 22.27 19.44 5.75 26.49%
DPS 13.33 20.00 13.33 10.67 5.33 4.00 3.33 25.98%
NAPS 2.27 2.46 2.50 2.20 2.04 1.84 1.70 4.93%
Adjusted Per Share Value based on latest NOSH - 59,617
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 276.36 248.75 240.60 206.95 183.08 174.24 163.36 9.14%
EPS 13.17 8.64 17.09 9.16 9.02 8.28 2.43 32.50%
DPS 7.44 9.21 5.41 4.37 2.16 1.70 1.41 31.91%
NAPS 1.2674 1.1334 1.0148 0.9014 0.8266 0.7841 0.7175 9.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 2.30 2.75 1.65 1.80 1.40 1.36 -
P/RPS 0.36 0.43 0.46 0.33 0.40 0.34 0.35 0.47%
P/EPS 7.63 12.26 6.53 7.38 8.08 7.20 23.65 -17.16%
EY 13.10 8.16 15.31 13.55 12.37 13.89 4.23 20.71%
DY 7.41 8.70 4.85 6.46 2.96 2.86 2.45 20.23%
P/NAPS 0.79 0.93 1.10 0.75 0.88 0.76 0.80 -0.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 -
Price 1.65 2.13 2.77 1.85 1.72 1.41 1.33 -
P/RPS 0.33 0.39 0.47 0.37 0.38 0.34 0.34 -0.49%
P/EPS 7.00 11.35 6.58 8.27 7.72 7.25 23.13 -18.04%
EY 14.29 8.81 15.20 12.09 12.95 13.79 4.32 22.04%
DY 8.08 9.39 4.81 5.77 3.10 2.84 2.51 21.49%
P/NAPS 0.73 0.87 1.11 0.84 0.84 0.77 0.78 -1.09%

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