[MAMEE] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 11.89%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 277,604 256,767 241,799 233,236 203,512 174,999 169,177 -0.52%
PBT 24,336 15,069 9,622 12,878 9,030 12,006 507 -4.03%
Tax -8,099 -3,764 -2,812 -3,024 -516 52 991 -
NP 16,237 11,305 6,810 9,854 8,514 12,058 1,498 -2.50%
-
NP to SH 16,237 11,305 6,810 9,854 8,514 12,058 1,498 -2.50%
-
Tax Rate 33.28% 24.98% 29.22% 23.48% 5.71% -0.43% -195.46% -
Total Cost 261,367 245,462 234,989 223,382 194,998 162,941 167,679 -0.47%
-
Net Worth 124,824 114,667 106,245 102,442 92,979 89,229 78,495 -0.49%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,800 1,859 1,535 - - - - -100.00%
Div Payout % 11.09% 16.45% 22.55% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 124,824 114,667 106,245 102,442 92,979 89,229 78,495 -0.49%
NOSH 60,011 61,982 61,413 60,977 60,770 60,290 59,920 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 5.85% 4.40% 2.82% 4.22% 4.18% 6.89% 0.89% -
ROE 13.01% 9.86% 6.41% 9.62% 9.16% 13.51% 1.91% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 462.58 414.26 393.72 382.49 334.88 290.26 282.34 -0.52%
EPS 26.79 18.26 11.09 16.16 14.01 20.00 2.50 -2.48%
DPS 3.00 3.00 2.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.08 1.85 1.73 1.68 1.53 1.48 1.31 -0.49%
Adjusted Per Share Value based on latest NOSH - 60,872
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 190.77 176.45 166.17 160.28 139.86 120.26 116.26 -0.52%
EPS 11.16 7.77 4.68 6.77 5.85 8.29 1.03 -2.50%
DPS 1.24 1.28 1.06 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8578 0.788 0.7301 0.704 0.639 0.6132 0.5394 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 - - - - -
Price 1.67 1.48 1.31 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.36 0.33 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.17 8.11 11.81 0.00 0.00 0.00 0.00 -100.00%
EY 16.20 12.32 8.46 0.00 0.00 0.00 0.00 -100.00%
DY 1.80 2.03 1.91 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.80 0.80 0.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 28/02/00 - -
Price 1.60 1.86 1.25 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.45 0.32 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.91 10.20 11.27 0.00 0.00 0.00 0.00 -100.00%
EY 16.91 9.81 8.87 0.00 0.00 0.00 0.00 -100.00%
DY 1.87 1.61 2.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 1.01 0.72 0.00 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