[MAMEE] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 152.86%
YoY- 48.15%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 95,362 88,262 86,547 83,079 77,803 66,605 63,515 7.00%
PBT 11,461 6,348 4,924 10,449 6,832 4,760 4,901 15.19%
Tax -2,233 -1,788 -420 -975 -442 -2,496 -682 21.83%
NP 9,228 4,560 4,504 9,474 6,390 2,264 4,219 13.91%
-
NP to SH 9,225 4,557 4,485 9,467 6,390 2,264 4,219 13.91%
-
Tax Rate 19.48% 28.17% 8.53% 9.33% 6.47% 52.44% 13.92% -
Total Cost 86,134 83,702 82,043 73,605 71,413 64,341 59,296 6.41%
-
Net Worth 162,483 147,920 145,954 135,402 120,042 62,047 61,413 17.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,062 - - 4,771 1,800 1,861 1,535 17.59%
Div Payout % 44.03% - - 50.41% 28.18% 82.22% 36.39% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 162,483 147,920 145,954 135,402 120,042 62,047 61,413 17.58%
NOSH 81,241 66,331 59,090 59,648 60,021 62,047 61,413 4.76%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.68% 5.17% 5.20% 11.40% 8.21% 3.40% 6.64% -
ROE 5.68% 3.08% 3.07% 6.99% 5.32% 3.65% 6.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 117.38 133.06 146.46 139.28 129.63 107.35 103.42 2.13%
EPS 11.36 6.87 7.59 15.87 10.54 3.66 6.87 8.73%
DPS 5.00 0.00 0.00 8.00 3.00 3.00 2.50 12.23%
NAPS 2.00 2.23 2.47 2.27 2.00 1.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 59,648
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.53 60.66 59.48 57.09 53.47 45.77 43.65 6.99%
EPS 6.34 3.13 3.08 6.51 4.39 1.56 2.90 13.91%
DPS 2.79 0.00 0.00 3.28 1.24 1.28 1.06 17.48%
NAPS 1.1166 1.0165 1.003 0.9305 0.825 0.4264 0.422 17.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.79 2.25 2.89 1.74 1.67 1.48 1.31 -
P/RPS 1.52 1.69 1.97 1.25 1.29 1.38 1.27 3.03%
P/EPS 15.76 32.75 38.08 10.96 15.69 40.56 19.07 -3.12%
EY 6.34 3.05 2.63 9.12 6.38 2.47 5.24 3.22%
DY 2.79 0.00 0.00 4.60 1.80 2.03 1.91 6.51%
P/NAPS 0.90 1.01 1.17 0.77 0.84 1.48 1.31 -6.05%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.84 2.05 3.00 1.75 1.60 1.86 1.25 -
P/RPS 1.57 1.54 2.05 1.26 1.23 1.73 1.21 4.43%
P/EPS 16.20 29.84 39.53 11.03 15.03 50.98 18.20 -1.91%
EY 6.17 3.35 2.53 9.07 6.65 1.96 5.50 1.93%
DY 2.72 0.00 0.00 4.57 1.87 1.61 2.00 5.25%
P/NAPS 0.92 0.92 1.21 0.77 0.80 1.86 1.25 -4.97%

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