[MAMEE] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 221.59%
YoY- 182.24%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 88,262 86,547 83,079 77,803 66,605 63,515 61,349 6.24%
PBT 6,348 4,924 10,449 6,832 4,760 4,901 998 36.09%
Tax -1,788 -420 -975 -442 -2,496 -682 49 -
NP 4,560 4,504 9,474 6,390 2,264 4,219 1,047 27.77%
-
NP to SH 4,557 4,485 9,467 6,390 2,264 4,219 1,047 27.76%
-
Tax Rate 28.17% 8.53% 9.33% 6.47% 52.44% 13.92% -4.91% -
Total Cost 83,702 82,043 73,605 71,413 64,341 59,296 60,302 5.61%
-
Net Worth 147,920 145,954 135,402 120,042 62,047 61,413 102,265 6.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 4,771 1,800 1,861 1,535 1,826 -
Div Payout % - - 50.41% 28.18% 82.22% 36.39% 174.42% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 147,920 145,954 135,402 120,042 62,047 61,413 102,265 6.34%
NOSH 66,331 59,090 59,648 60,021 62,047 61,413 60,872 1.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.17% 5.20% 11.40% 8.21% 3.40% 6.64% 1.71% -
ROE 3.08% 3.07% 6.99% 5.32% 3.65% 6.87% 1.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 133.06 146.46 139.28 129.63 107.35 103.42 100.78 4.73%
EPS 6.87 7.59 15.87 10.54 3.66 6.87 1.72 25.94%
DPS 0.00 0.00 8.00 3.00 3.00 2.50 3.00 -
NAPS 2.23 2.47 2.27 2.00 1.00 1.00 1.68 4.83%
Adjusted Per Share Value based on latest NOSH - 60,021
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.66 59.48 57.09 53.47 45.77 43.65 42.16 6.24%
EPS 3.13 3.08 6.51 4.39 1.56 2.90 0.72 27.73%
DPS 0.00 0.00 3.28 1.24 1.28 1.06 1.25 -
NAPS 1.0165 1.003 0.9305 0.825 0.4264 0.422 0.7028 6.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.25 2.89 1.74 1.67 1.48 1.31 0.00 -
P/RPS 1.69 1.97 1.25 1.29 1.38 1.27 0.00 -
P/EPS 32.75 38.08 10.96 15.69 40.56 19.07 0.00 -
EY 3.05 2.63 9.12 6.38 2.47 5.24 0.00 -
DY 0.00 0.00 4.60 1.80 2.03 1.91 0.00 -
P/NAPS 1.01 1.17 0.77 0.84 1.48 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.05 3.00 1.75 1.60 1.86 1.25 0.00 -
P/RPS 1.54 2.05 1.26 1.23 1.73 1.21 0.00 -
P/EPS 29.84 39.53 11.03 15.03 50.98 18.20 0.00 -
EY 3.35 2.53 9.07 6.65 1.96 5.50 0.00 -
DY 0.00 0.00 4.57 1.87 1.61 2.00 0.00 -
P/NAPS 0.92 1.21 0.77 0.80 1.86 1.25 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