[MAMEE] YoY TTM 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- 23.14%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 330,319 292,858 267,510 242,344 241,144 219,083 186,548 9.98%
PBT 32,574 20,941 21,413 9,662 11,985 10,491 11,582 18.79%
Tax -7,167 -6,303 -6,036 -2,962 -3,975 -1,414 -696 47.47%
NP 25,407 14,638 15,377 6,700 8,010 9,077 10,886 15.16%
-
NP to SH 25,397 14,632 15,377 6,700 8,010 9,077 10,886 15.15%
-
Tax Rate 22.00% 30.10% 28.19% 30.66% 33.17% 13.48% 6.01% -
Total Cost 304,912 278,220 252,133 235,644 233,134 210,006 175,662 9.62%
-
Net Worth 143,794 128,042 120,493 109,342 61,103 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 15,487 3,569 3,721 3,072 3,046 3,376 - -
Div Payout % 60.98% 24.39% 24.20% 45.85% 38.04% 37.20% - -
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 61,103 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 7.69% 5.00% 5.75% 2.76% 3.32% 4.14% 5.84% -
ROE 17.66% 11.43% 12.76% 6.13% 13.11% 9.18% 11.67% -
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 558.21 489.46 448.46 394.51 394.65 358.99 307.92 10.41%
EPS 42.92 24.45 25.78 10.91 13.11 14.87 17.97 15.60%
DPS 26.00 6.00 6.24 5.00 5.00 5.50 0.00 -
NAPS 2.43 2.14 2.02 1.78 1.00 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 227.00 201.26 183.84 166.54 165.72 150.56 128.20 9.98%
EPS 17.45 10.06 10.57 4.60 5.50 6.24 7.48 15.15%
DPS 10.64 2.45 2.56 2.11 2.09 2.32 0.00 -
NAPS 0.9882 0.8799 0.8281 0.7514 0.4199 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 0.44 0.35 0.37 0.33 0.40 0.00 0.00 -
P/EPS 5.66 6.95 6.44 12.01 11.98 0.00 0.00 -
EY 17.66 14.39 15.53 8.33 8.35 0.00 0.00 -
DY 10.70 3.53 3.76 3.82 3.18 0.00 0.00 -
P/NAPS 1.00 0.79 0.82 0.74 1.57 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 0.49 0.35 0.36 0.36 0.39 0.00 0.00 -
P/EPS 6.43 7.03 6.25 13.02 11.75 0.00 0.00 -
EY 15.55 14.22 16.01 7.68 8.51 0.00 0.00 -
DY 9.42 3.49 3.88 3.52 3.25 0.00 0.00 -
P/NAPS 1.14 0.80 0.80 0.80 1.54 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