[MAMEE] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.14%
YoY- -4.84%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 377,139 354,179 330,319 292,858 267,510 242,344 241,144 7.73%
PBT 22,817 19,852 32,574 20,941 21,413 9,662 11,985 11.31%
Tax -5,721 -4,124 -7,167 -6,303 -6,036 -2,962 -3,975 6.25%
NP 17,096 15,728 25,407 14,638 15,377 6,700 8,010 13.45%
-
NP to SH 17,085 15,701 25,397 14,632 15,377 6,700 8,010 13.44%
-
Tax Rate 25.07% 20.77% 22.00% 30.10% 28.19% 30.66% 33.17% -
Total Cost 360,043 338,451 304,912 278,220 252,133 235,644 233,134 7.50%
-
Net Worth 180,194 151,296 143,794 128,042 120,493 109,342 61,103 19.73%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,120 6,356 15,487 3,569 3,721 3,072 3,046 29.09%
Div Payout % 82.65% 40.48% 60.98% 24.39% 24.20% 45.85% 38.04% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 180,194 151,296 143,794 128,042 120,493 109,342 61,103 19.73%
NOSH 81,168 63,303 59,174 59,832 59,650 61,428 61,103 4.84%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.53% 4.44% 7.69% 5.00% 5.75% 2.76% 3.32% -
ROE 9.48% 10.38% 17.66% 11.43% 12.76% 6.13% 13.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 464.64 559.49 558.21 489.46 448.46 394.51 394.65 2.75%
EPS 21.05 24.80 42.92 24.45 25.78 10.91 13.11 8.20%
DPS 17.40 10.04 26.00 6.00 6.24 5.00 5.00 23.07%
NAPS 2.22 2.39 2.43 2.14 2.02 1.78 1.00 14.20%
Adjusted Per Share Value based on latest NOSH - 59,832
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 259.18 243.40 227.00 201.26 183.84 166.54 165.72 7.73%
EPS 11.74 10.79 17.45 10.06 10.57 4.60 5.50 13.45%
DPS 9.70 4.37 10.64 2.45 2.56 2.11 2.09 29.12%
NAPS 1.2383 1.0397 0.9882 0.8799 0.8281 0.7514 0.4199 19.73%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.00 2.70 2.43 1.70 1.66 1.31 1.57 -
P/RPS 0.43 0.48 0.44 0.35 0.37 0.33 0.40 1.21%
P/EPS 9.50 10.89 5.66 6.95 6.44 12.01 11.98 -3.78%
EY 10.52 9.19 17.66 14.39 15.53 8.33 8.35 3.92%
DY 8.70 3.72 10.70 3.53 3.76 3.82 3.18 18.24%
P/NAPS 0.90 1.13 1.00 0.79 0.82 0.74 1.57 -8.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 30/08/02 -
Price 1.83 2.42 2.76 1.72 1.61 1.42 1.54 -
P/RPS 0.39 0.43 0.49 0.35 0.36 0.36 0.39 0.00%
P/EPS 8.69 9.76 6.43 7.03 6.25 13.02 11.75 -4.89%
EY 11.50 10.25 15.55 14.22 16.01 7.68 8.51 5.14%
DY 9.51 4.15 9.42 3.49 3.88 3.52 3.25 19.57%
P/NAPS 0.82 1.01 1.14 0.80 0.80 0.80 1.54 -9.96%

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