[MAMEE] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 37.49%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 88,150 79,282 68,851 61,977 60,435 55,060 52,909 8.87%
PBT 7,514 4,657 3,964 3,518 2,486 3,620 3,476 13.70%
Tax -1,920 -1,817 -1,405 -1,325 -659 -770 -568 22.49%
NP 5,594 2,840 2,559 2,193 1,827 2,850 2,908 11.51%
-
NP to SH 5,592 2,866 2,559 2,193 1,827 2,850 2,908 11.50%
-
Tax Rate 25.55% 39.02% 35.44% 37.66% 26.51% 21.27% 16.34% -
Total Cost 82,556 76,442 66,292 59,784 58,608 52,210 50,001 8.71%
-
Net Worth 143,794 128,042 120,493 109,342 105,098 98,865 93,298 7.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,917 - - - - - - -
Div Payout % 105.82% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 143,794 128,042 120,493 109,342 105,098 98,865 93,298 7.47%
NOSH 59,174 59,832 59,650 61,428 61,103 61,027 60,583 -0.39%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.35% 3.58% 3.72% 3.54% 3.02% 5.18% 5.50% -
ROE 3.89% 2.24% 2.12% 2.01% 1.74% 2.88% 3.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 148.97 132.51 115.42 100.89 98.91 90.22 87.33 9.30%
EPS 9.45 4.79 4.29 3.57 2.99 4.67 4.80 11.94%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.14 2.02 1.78 1.72 1.62 1.54 7.89%
Adjusted Per Share Value based on latest NOSH - 61,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.58 54.48 47.32 42.59 41.53 37.84 36.36 8.87%
EPS 3.84 1.97 1.76 1.51 1.26 1.96 2.00 11.47%
DPS 4.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9882 0.8799 0.8281 0.7514 0.7223 0.6794 0.6412 7.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 2.43 1.70 1.66 1.31 1.57 0.00 0.00 -
P/RPS 1.63 1.28 1.44 1.30 1.59 0.00 0.00 -
P/EPS 25.71 35.49 38.69 36.69 52.51 0.00 0.00 -
EY 3.89 2.82 2.58 2.73 1.90 0.00 0.00 -
DY 4.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 0.82 0.74 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 30/08/04 22/08/03 30/08/02 01/10/01 22/08/00 -
Price 2.76 1.72 1.61 1.42 1.54 0.00 0.00 -
P/RPS 1.85 1.30 1.39 1.41 1.56 0.00 0.00 -
P/EPS 29.21 35.91 37.53 39.78 51.51 0.00 0.00 -
EY 3.42 2.78 2.66 2.51 1.94 0.00 0.00 -
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.80 0.80 0.80 0.90 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