[MAMEE] YoY Cumulative 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- 138.67%
YoY- 241.3%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 262,582 225,853 199,801 190,162 178,284 171,887 151,325 9.61%
PBT 24,788 15,049 16,175 10,309 5,084 11,880 9,107 18.15%
Tax -6,134 -5,044 -6,328 -1,268 -2,435 -3,073 -919 37.19%
NP 18,654 10,005 9,847 9,041 2,649 8,807 8,188 14.70%
-
NP to SH 18,647 9,999 9,847 9,041 2,649 8,807 8,188 14.69%
-
Tax Rate 24.75% 33.52% 39.12% 12.30% 47.90% 25.87% 10.09% -
Total Cost 243,928 215,848 189,954 181,121 175,635 163,080 143,137 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 5,906 4,769 2,358 1,860 1,535 - - -
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 12.63% 7.62% 8.19% 7.92% 2.54% 8.60% 8.44% -
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 444.56 378.79 338.85 306.67 290.30 281.83 249.50 10.10%
EPS 31.57 16.77 16.70 14.58 4.31 14.44 13.50 15.20%
DPS 10.00 8.00 4.00 3.00 2.50 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 180.45 155.21 137.31 130.68 122.52 118.12 103.99 9.61%
EPS 12.81 6.87 6.77 6.21 1.82 6.05 5.63 14.67%
DPS 4.06 3.28 1.62 1.28 1.06 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 0.62 0.44 0.53 0.46 0.47 0.00 0.00 -
P/EPS 8.71 9.84 10.78 9.60 31.53 0.00 0.00 -
EY 11.48 10.16 9.28 10.41 3.17 0.00 0.00 -
DY 3.64 4.85 2.22 2.14 1.84 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 0.62 0.49 0.51 0.46 0.46 0.00 0.00 -
P/EPS 8.77 11.03 10.30 9.67 30.83 0.00 0.00 -
EY 11.40 9.06 9.71 10.34 3.24 0.00 0.00 -
DY 3.61 4.32 2.33 2.13 1.88 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