[MAMEE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 97.91%
YoY- 375.78%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 345,661 303,656 266,406 253,677 239,633 222,387 201,065 9.44%
PBT 35,237 21,881 20,935 15,211 6,082 11,803 12,463 18.90%
Tax -7,109 -5,486 -8,824 -1,951 -3,295 -2,669 -756 45.25%
NP 28,128 16,395 12,111 13,260 2,787 9,134 11,707 15.72%
-
NP to SH 28,114 16,389 12,111 13,260 2,787 9,134 11,707 15.71%
-
Tax Rate 20.17% 25.07% 42.15% 12.83% 54.18% 22.61% 6.07% -
Total Cost 317,533 287,261 254,295 240,417 236,846 213,253 189,358 8.99%
-
Net Worth 147,646 131,159 120,281 114,114 104,503 102,474 98,006 7.06%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,623 6,570 3,630 3,395 3,058 3,370 1,531 48.77%
Div Payout % 59.13% 40.09% 29.97% 25.61% 109.75% 36.90% 13.08% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,646 131,159 120,281 114,114 104,503 102,474 98,006 7.06%
NOSH 59,058 59,617 58,961 62,018 61,472 60,996 61,253 -0.60%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.14% 5.40% 4.55% 5.23% 1.16% 4.11% 5.82% -
ROE 19.04% 12.50% 10.07% 11.62% 2.67% 8.91% 11.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 585.29 509.34 451.83 409.03 389.82 364.59 328.25 10.11%
EPS 47.60 27.49 20.54 21.38 4.53 14.97 19.11 16.41%
DPS 28.00 11.00 6.16 5.50 5.00 5.50 2.50 49.55%
NAPS 2.50 2.20 2.04 1.84 1.70 1.68 1.60 7.71%
Adjusted Per Share Value based on latest NOSH - 62,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 237.54 208.68 183.08 174.33 164.68 152.83 138.18 9.44%
EPS 19.32 11.26 8.32 9.11 1.92 6.28 8.05 15.70%
DPS 11.42 4.52 2.49 2.33 2.10 2.32 1.05 48.82%
NAPS 1.0147 0.9013 0.8266 0.7842 0.7182 0.7042 0.6735 7.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.75 1.65 1.80 1.40 1.36 0.00 0.00 -
P/RPS 0.47 0.32 0.40 0.34 0.35 0.00 0.00 -
P/EPS 5.78 6.00 8.76 6.55 30.00 0.00 0.00 -
EY 17.31 16.66 11.41 15.27 3.33 0.00 0.00 -
DY 10.18 6.67 3.42 3.93 3.68 0.00 0.00 -
P/NAPS 1.10 0.75 0.88 0.76 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 -
Price 2.77 1.85 1.72 1.41 1.33 0.00 0.00 -
P/RPS 0.47 0.36 0.38 0.34 0.34 0.00 0.00 -
P/EPS 5.82 6.73 8.37 6.59 29.34 0.00 0.00 -
EY 17.19 14.86 11.94 15.16 3.41 0.00 0.00 -
DY 10.11 5.95 3.58 3.90 3.76 0.00 0.00 -
P/NAPS 1.11 0.84 0.84 0.77 0.78 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