[MAMEE] YoY Cumulative 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- 59.86%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 301,605 271,480 262,582 225,853 199,801 190,162 178,284 9.14%
PBT 18,628 13,571 24,788 15,049 16,175 10,309 5,084 24.13%
Tax -4,249 -4,130 -6,134 -5,044 -6,328 -1,268 -2,435 9.71%
NP 14,379 9,441 18,654 10,005 9,847 9,041 2,649 32.53%
-
NP to SH 14,372 9,433 18,647 9,999 9,847 9,041 2,649 32.52%
-
Tax Rate 22.81% 30.43% 24.75% 33.52% 39.12% 12.30% 47.90% -
Total Cost 287,226 262,039 243,928 215,848 189,954 181,121 175,635 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 8,124 10,056 5,906 4,769 2,358 1,860 1,535 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 7.79% 5.72% 12.63% 7.62% 8.19% 7.92% 2.54% -
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 371.24 404.93 444.56 378.79 338.85 306.67 290.30 4.18%
EPS 17.69 14.07 31.57 16.77 16.70 14.58 4.31 26.50%
DPS 10.00 15.00 10.00 8.00 4.00 3.00 2.50 25.96%
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 207.27 186.57 180.45 155.21 137.31 130.68 122.52 9.14%
EPS 9.88 6.48 12.81 6.87 6.77 6.21 1.82 32.53%
DPS 5.58 6.91 4.06 3.28 1.62 1.28 1.06 31.85%
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 0.48 0.57 0.62 0.44 0.53 0.46 0.47 0.35%
P/EPS 10.18 16.35 8.71 9.84 10.78 9.60 31.53 -17.15%
EY 9.83 6.12 11.48 10.16 9.28 10.41 3.17 20.73%
DY 5.56 6.52 3.64 4.85 2.22 2.14 1.84 20.21%
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 0.44 0.53 0.62 0.49 0.51 0.46 0.46 -0.73%
P/EPS 9.33 15.14 8.77 11.03 10.30 9.67 30.83 -18.04%
EY 10.72 6.61 11.40 9.06 9.71 10.34 3.24 22.04%
DY 6.06 7.04 3.61 4.32 2.33 2.13 1.88 21.51%
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