[MAMEE] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 92.81%
YoY- -30.89%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 308,932 277,604 256,767 241,799 233,236 203,512 174,999 -0.60%
PBT 25,522 24,336 15,069 9,622 12,878 9,030 12,006 -0.79%
Tax -6,019 -8,099 -3,764 -2,812 -3,024 -516 52 -
NP 19,503 16,237 11,305 6,810 9,854 8,514 12,058 -0.50%
-
NP to SH 19,490 16,237 11,305 6,810 9,854 8,514 12,058 -0.50%
-
Tax Rate 23.58% 33.28% 24.98% 29.22% 23.48% 5.71% -0.43% -
Total Cost 289,429 261,367 245,462 234,989 223,382 194,998 162,941 -0.60%
-
Net Worth 137,247 124,824 114,667 106,245 102,442 92,979 89,229 -0.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,773 1,800 1,859 1,535 - - - -100.00%
Div Payout % 24.49% 11.09% 16.45% 22.55% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 137,247 124,824 114,667 106,245 102,442 92,979 89,229 -0.45%
NOSH 59,672 60,011 61,982 61,413 60,977 60,770 60,290 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.31% 5.85% 4.40% 2.82% 4.22% 4.18% 6.89% -
ROE 14.20% 13.01% 9.86% 6.41% 9.62% 9.16% 13.51% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 517.71 462.58 414.26 393.72 382.49 334.88 290.26 -0.61%
EPS 32.68 26.79 18.26 11.09 16.16 14.01 20.00 -0.52%
DPS 8.00 3.00 3.00 2.50 0.00 0.00 0.00 -100.00%
NAPS 2.30 2.08 1.85 1.73 1.68 1.53 1.48 -0.46%
Adjusted Per Share Value based on latest NOSH - 61,413
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 212.30 190.77 176.45 166.17 160.28 139.86 120.26 -0.60%
EPS 13.39 11.16 7.77 4.68 6.77 5.85 8.29 -0.50%
DPS 3.28 1.24 1.28 1.06 0.00 0.00 0.00 -100.00%
NAPS 0.9432 0.8578 0.788 0.7301 0.704 0.639 0.6132 -0.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 1.74 1.67 1.48 1.31 0.00 0.00 0.00 -
P/RPS 0.34 0.36 0.36 0.33 0.00 0.00 0.00 -100.00%
P/EPS 5.33 6.17 8.11 11.81 0.00 0.00 0.00 -100.00%
EY 18.77 16.20 12.32 8.46 0.00 0.00 0.00 -100.00%
DY 4.60 1.80 2.03 1.91 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.80 0.80 0.76 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 28/02/00 -
Price 1.75 1.60 1.86 1.25 0.00 0.00 0.00 -
P/RPS 0.34 0.35 0.45 0.32 0.00 0.00 0.00 -100.00%
P/EPS 5.36 5.91 10.20 11.27 0.00 0.00 0.00 -100.00%
EY 18.66 16.91 9.81 8.87 0.00 0.00 0.00 -100.00%
DY 4.57 1.87 1.61 2.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.77 1.01 0.72 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