[MAMEE] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -65.21%
YoY- -69.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 303,656 266,406 253,677 239,633 222,387 201,065 41,461 -2.09%
PBT 21,881 20,935 15,211 6,082 11,803 12,463 3,286 -1.99%
Tax -5,486 -8,824 -1,951 -3,295 -2,669 -756 -248 -3.23%
NP 16,395 12,111 13,260 2,787 9,134 11,707 3,038 -1.77%
-
NP to SH 16,389 12,111 13,260 2,787 9,134 11,707 3,038 -1.77%
-
Tax Rate 25.07% 42.15% 12.83% 54.18% 22.61% 6.07% 7.55% -
Total Cost 287,261 254,295 240,417 236,846 213,253 189,358 38,423 -2.11%
-
Net Worth 131,159 120,281 114,114 104,503 102,474 98,006 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 6,570 3,630 3,395 3,058 3,370 1,531 - -100.00%
Div Payout % 40.09% 29.97% 25.61% 109.75% 36.90% 13.08% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 131,159 120,281 114,114 104,503 102,474 98,006 0 -100.00%
NOSH 59,617 58,961 62,018 61,472 60,996 61,253 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.40% 4.55% 5.23% 1.16% 4.11% 5.82% 7.33% -
ROE 12.50% 10.07% 11.62% 2.67% 8.91% 11.95% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 509.34 451.83 409.03 389.82 364.59 328.25 0.00 -100.00%
EPS 27.49 20.54 21.38 4.53 14.97 19.11 0.00 -100.00%
DPS 11.00 6.16 5.50 5.00 5.50 2.50 0.00 -100.00%
NAPS 2.20 2.04 1.84 1.70 1.68 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,472
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 208.68 183.08 174.33 164.68 152.83 138.18 28.49 -2.09%
EPS 11.26 8.32 9.11 1.92 6.28 8.05 2.09 -1.77%
DPS 4.52 2.49 2.33 2.10 2.32 1.05 0.00 -100.00%
NAPS 0.9013 0.8266 0.7842 0.7182 0.7042 0.6735 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 1.65 1.80 1.40 1.36 0.00 0.00 0.00 -
P/RPS 0.32 0.40 0.34 0.35 0.00 0.00 0.00 -100.00%
P/EPS 6.00 8.76 6.55 30.00 0.00 0.00 0.00 -100.00%
EY 16.66 11.41 15.27 3.33 0.00 0.00 0.00 -100.00%
DY 6.67 3.42 3.93 3.68 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.88 0.76 0.80 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 - -
Price 1.85 1.72 1.41 1.33 0.00 0.00 0.00 -
P/RPS 0.36 0.38 0.34 0.34 0.00 0.00 0.00 -100.00%
P/EPS 6.73 8.37 6.59 29.34 0.00 0.00 0.00 -100.00%
EY 14.86 11.94 15.16 3.41 0.00 0.00 0.00 -100.00%
DY 5.95 3.58 3.90 3.76 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.84 0.77 0.78 0.00 0.00 0.00 -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
Post a Comment