[MAMEE] YoY 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- 30.64%
YoY- 88.42%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 110,716 97,988 94,140 78,798 68,000 69,104 57,771 11.43%
PBT 9,052 6,893 8,250 5,587 4,647 5,125 -424 -
Tax -2,527 -2,211 -1,785 -1,843 -2,660 128 -883 19.13%
NP 6,525 4,682 6,465 3,744 1,987 5,253 -1,307 -
-
NP to SH 6,522 4,678 6,461 3,744 1,987 5,253 -1,307 -
-
Tax Rate 27.92% 32.08% 21.64% 32.99% 57.24% -2.50% - -
Total Cost 104,191 93,306 87,675 75,054 66,013 63,851 59,078 9.90%
-
Net Worth 184,370 164,869 147,646 131,159 120,281 114,114 104,503 9.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,061 10,053 - 4,769 2,358 1,860 1,536 17.57%
Div Payout % 62.27% 214.90% - 127.39% 118.69% 35.42% 0.00% -
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 184,370 164,869 147,646 131,159 120,281 114,114 104,503 9.91%
NOSH 81,220 67,020 59,058 59,617 58,961 62,018 61,472 4.74%
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 5.89% 4.78% 6.87% 4.75% 2.92% 7.60% -2.26% -
ROE 3.54% 2.84% 4.38% 2.85% 1.65% 4.60% -1.25% -
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 136.32 146.21 159.40 132.17 115.33 111.42 93.98 6.38%
EPS 8.03 6.98 10.94 6.28 3.37 8.47 -2.13 -
DPS 5.00 15.00 0.00 8.00 4.00 3.00 2.50 12.23%
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 76.09 67.34 64.69 54.15 46.73 47.49 39.70 11.44%
EPS 4.48 3.21 4.44 2.57 1.37 3.61 -0.90 -
DPS 2.79 6.91 0.00 3.28 1.62 1.28 1.06 17.48%
NAPS 1.267 1.133 1.0147 0.9013 0.8266 0.7842 0.7182 9.91%
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 1.32 1.57 1.73 1.25 1.56 1.26 1.45 -1.55%
P/EPS 22.42 32.95 25.14 26.27 53.41 16.53 -63.97 -
EY 4.46 3.03 3.98 3.81 1.87 6.05 -1.56 -
DY 2.78 6.52 0.00 4.85 2.22 2.14 1.84 7.11%
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 1.21 1.46 1.74 1.40 1.49 1.27 1.42 -2.62%
P/EPS 20.55 30.52 25.32 29.46 51.04 16.65 -62.55 -
EY 4.87 3.28 3.95 3.39 1.96 6.01 -1.60 -
DY 3.03 7.04 0.00 4.32 2.33 2.13 1.88 8.27%
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