[MAMEE] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

30-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 2.44%

YoY- 129.51%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	354,179	330,319	292,858	267,510	242,344	241,144	219,083	8.33%
YoY %	7.22%	12.79%	9.48%	10.38%	0.50%	10.07%	-	-
Horiz. %	161.66%	150.77%	133.67%	122.10%	110.62%	110.07%	100.00%	-
PBT	19,852	32,574	20,941	21,413	9,662	11,985	10,491	11.20%
YoY %	-39.06%	55.55%	-2.20%	121.62%	-19.38%	14.24%	-	-
Horiz. %	189.23%	310.49%	199.61%	204.11%	92.10%	114.24%	100.00%	-
Tax	-4,124	-7,167	-6,303	-6,036	-2,962	-3,975	-1,414	19.52%
YoY %	42.46%	-13.71%	-4.42%	-103.78%	25.48%	-181.12%	-	-
Horiz. %	291.65%	506.86%	445.76%	426.87%	209.48%	281.12%	100.00%	-
NP	15,728	25,407	14,638	15,377	6,700	8,010	9,077	9.58%
YoY %	-38.10%	73.57%	-4.81%	129.51%	-16.35%	-11.75%	-	-
Horiz. %	173.27%	279.91%	161.26%	169.41%	73.81%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,701	25,397	14,632	15,377	6,700	8,010	9,077	9.55%
YoY %	-38.18%	73.57%	-4.84%	129.51%	-16.35%	-11.75%	-	-
Horiz. %	172.98%	279.80%	161.20%	169.41%	73.81%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	22.00%	30.10%	28.19%	30.66%	33.17%	13.48%	-
YoY %	-5.59%	-26.91%	6.78%	-8.06%	-7.57%	146.07%	-	-
Horiz. %	154.08%	163.20%	223.29%	209.12%	227.45%	246.07%	100.00%	-
Total Cost	338,451	304,912	278,220	252,133	235,644	233,134	210,006	8.27%
YoY %	11.00%	9.59%	10.35%	7.00%	1.08%	11.01%	-	-
Horiz. %	161.16%	145.19%	132.48%	120.06%	112.21%	111.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,296	143,794	128,042	120,493	109,342	61,103	98,865	7.34%
YoY %	5.22%	12.30%	6.27%	10.20%	78.95%	-38.20%	-	-
Horiz. %	153.03%	145.44%	129.51%	121.88%	110.60%	61.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	6,356	15,487	3,569	3,721	3,072	3,046	3,376	11.11%
YoY %	-58.96%	333.93%	-4.08%	21.13%	0.85%	-9.77%	-	-
Horiz. %	188.27%	458.74%	105.72%	110.22%	91.00%	90.23%	100.00%	-
Div Payout %	40.48%	60.98%	24.39%	24.20%	45.85%	38.04%	37.20%	-
YoY %	-33.62%	150.02%	0.79%	-47.22%	20.53%	2.26%	-	-
Horiz. %	108.82%	163.92%	65.56%	65.05%	123.25%	102.26%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	151,296	143,794	128,042	120,493	109,342	61,103	98,865	7.34%
YoY %	5.22%	12.30%	6.27%	10.20%	78.95%	-38.20%	-	-
Horiz. %	153.03%	145.44%	129.51%	121.88%	110.60%	61.80%	100.00%	-
NOSH	63,303	59,174	59,832	59,650	61,428	61,103	61,027	0.61%
YoY %	6.98%	-1.10%	0.31%	-2.89%	0.53%	0.12%	-	-
Horiz. %	103.73%	96.96%	98.04%	97.74%	100.66%	100.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	4.44%	7.69%	5.00%	5.75%	2.76%	3.32%	4.14%	-
YoY %	-42.26%	53.80%	-13.04%	108.33%	-16.87%	-19.81%	-	-
Horiz. %	107.25%	185.75%	120.77%	138.89%	66.67%	80.19%	100.00%	-
ROE	10.38%	17.66%	11.43%	12.76%	6.13%	13.11%	9.18%	-
YoY %	-41.22%	54.51%	-10.42%	108.16%	-53.24%	42.81%	-	-
Horiz. %	113.07%	192.37%	124.51%	139.00%	66.78%	142.81%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	559.49	558.21	489.46	448.46	394.51	394.65	358.99	7.67%
YoY %	0.23%	14.05%	9.14%	13.68%	-0.04%	9.93%	-	-
Horiz. %	155.85%	155.49%	136.34%	124.92%	109.89%	109.93%	100.00%	-
EPS	24.80	42.92	24.45	25.78	10.91	13.11	14.87	8.89%
YoY %	-42.22%	75.54%	-5.16%	136.30%	-16.78%	-11.84%	-	-
Horiz. %	166.78%	288.63%	164.43%	173.37%	73.37%	88.16%	100.00%	-
DPS	10.04	26.00	6.00	6.24	5.00	5.00	5.50	10.54%
YoY %	-61.38%	333.33%	-3.85%	24.80%	0.00%	-9.09%	-	-
Horiz. %	182.55%	472.73%	109.09%	113.45%	90.91%	90.91%	100.00%	-
NAPS	2.39	2.43	2.14	2.02	1.78	1.00	1.62	6.69%
YoY %	-1.65%	13.55%	5.94%	13.48%	78.00%	-38.27%	-	-
Horiz. %	147.53%	150.00%	132.10%	124.69%	109.88%	61.73%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 59,650
RPS	243.40	227.00	201.26	183.84	166.54	165.72	150.56	8.33%
YoY %	7.22%	12.79%	9.48%	10.39%	0.49%	10.07%	-	-
Horiz. %	161.66%	150.77%	133.67%	122.10%	110.61%	110.07%	100.00%	-
EPS	10.79	17.45	10.06	10.57	4.60	5.50	6.24	9.55%
YoY %	-38.17%	73.46%	-4.82%	129.78%	-16.36%	-11.86%	-	-
Horiz. %	172.92%	279.65%	161.22%	169.39%	73.72%	88.14%	100.00%	-
DPS	4.37	10.64	2.45	2.56	2.11	2.09	2.32	11.12%
YoY %	-58.93%	334.29%	-4.30%	21.33%	0.96%	-9.91%	-	-
Horiz. %	188.36%	458.62%	105.60%	110.34%	90.95%	90.09%	100.00%	-
NAPS	1.0397	0.9882	0.8799	0.8281	0.7514	0.4199	0.6794	7.34%
YoY %	5.21%	12.31%	6.26%	10.21%	78.95%	-38.20%	-	-
Horiz. %	153.03%	145.45%	129.51%	121.89%	110.60%	61.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-	-
Price	2.70	2.43	1.70	1.66	1.31	1.57	0.00	-
P/RPS	0.48	0.44	0.35	0.37	0.33	0.40	0.00	-
YoY %	9.09%	25.71%	-5.41%	12.12%	-17.50%	0.00%	-	-
Horiz. %	120.00%	110.00%	87.50%	92.50%	82.50%	100.00%	-	-
P/EPS	10.89	5.66	6.95	6.44	12.01	11.98	0.00	-
YoY %	92.40%	-18.56%	7.92%	-46.38%	0.25%	0.00%	-	-
Horiz. %	90.90%	47.25%	58.01%	53.76%	100.25%	100.00%	-	-
EY	9.19	17.66	14.39	15.53	8.33	8.35	0.00	-
YoY %	-47.96%	22.72%	-7.34%	86.43%	-0.24%	0.00%	-	-
Horiz. %	110.06%	211.50%	172.34%	185.99%	99.76%	100.00%	-	-
DY	3.72	10.70	3.53	3.76	3.82	3.18	0.00	-
YoY %	-65.23%	203.12%	-6.12%	-1.57%	20.13%	0.00%	-	-
Horiz. %	116.98%	336.48%	111.01%	118.24%	120.13%	100.00%	-	-
P/NAPS	1.13	1.00	0.79	0.82	0.74	1.57	0.00	-
YoY %	13.00%	26.58%	-3.66%	10.81%	-52.87%	0.00%	-	-
Horiz. %	71.97%	63.69%	50.32%	52.23%	47.13%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	29/08/06	22/08/05	30/08/04	22/08/03	30/08/02	01/10/01	-
Price	2.42	2.76	1.72	1.61	1.42	1.54	0.00	-
P/RPS	0.43	0.49	0.35	0.36	0.36	0.39	0.00	-
YoY %	-12.24%	40.00%	-2.78%	0.00%	-7.69%	0.00%	-	-
Horiz. %	110.26%	125.64%	89.74%	92.31%	92.31%	100.00%	-	-
P/EPS	9.76	6.43	7.03	6.25	13.02	11.75	0.00	-
YoY %	51.79%	-8.53%	12.48%	-52.00%	10.81%	0.00%	-	-
Horiz. %	83.06%	54.72%	59.83%	53.19%	110.81%	100.00%	-	-
EY	10.25	15.55	14.22	16.01	7.68	8.51	0.00	-
YoY %	-34.08%	9.35%	-11.18%	108.46%	-9.75%	0.00%	-	-
Horiz. %	120.45%	182.73%	167.10%	188.13%	90.25%	100.00%	-	-
DY	4.15	9.42	3.49	3.88	3.52	3.25	0.00	-
YoY %	-55.94%	169.91%	-10.05%	10.23%	8.31%	0.00%	-	-
Horiz. %	127.69%	289.85%	107.38%	119.38%	108.31%	100.00%	-	-
P/NAPS	1.01	1.14	0.80	0.80	0.80	1.54	0.00	-
YoY %	-11.40%	42.50%	0.00%	0.00%	-48.05%	0.00%	-	-
Horiz. %	65.58%	74.03%	51.95%	51.95%	51.95%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos