[MAMEE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.01%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 389,867 358,027 345,661 303,656 266,406 253,677 239,633 8.44%
PBT 24,976 18,495 35,237 21,881 20,935 15,211 6,082 26.51%
Tax -6,037 -4,550 -7,109 -5,486 -8,824 -1,951 -3,295 10.60%
NP 18,939 13,945 28,128 16,395 12,111 13,260 2,787 37.58%
-
NP to SH 18,929 13,918 28,114 16,389 12,111 13,260 2,787 37.57%
-
Tax Rate 24.17% 24.60% 20.17% 25.07% 42.15% 12.83% 54.18% -
Total Cost 370,928 344,082 317,533 287,261 254,295 240,417 236,846 7.75%
-
Net Worth 184,370 164,869 147,646 131,159 120,281 114,114 104,503 9.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,128 16,409 16,623 6,570 3,630 3,395 3,058 17.67%
Div Payout % 42.94% 117.90% 59.13% 40.09% 29.97% 25.61% 109.75% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,370 164,869 147,646 131,159 120,281 114,114 104,503 9.91%
NOSH 81,220 67,020 59,058 59,617 58,961 62,018 61,472 4.74%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.86% 3.89% 8.14% 5.40% 4.55% 5.23% 1.16% -
ROE 10.27% 8.44% 19.04% 12.50% 10.07% 11.62% 2.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 480.01 534.21 585.29 509.34 451.83 409.03 389.82 3.52%
EPS 23.31 20.77 47.60 27.49 20.54 21.38 4.53 31.36%
DPS 10.01 24.48 28.00 11.00 6.16 5.50 5.00 12.25%
NAPS 2.27 2.46 2.50 2.20 2.04 1.84 1.70 4.93%
Adjusted Per Share Value based on latest NOSH - 59,617
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 267.92 246.04 237.54 208.68 183.08 174.33 164.68 8.44%
EPS 13.01 9.56 19.32 11.26 8.32 9.11 1.92 37.52%
DPS 5.59 11.28 11.42 4.52 2.49 2.33 2.10 17.70%
NAPS 1.267 1.133 1.0147 0.9013 0.8266 0.7842 0.7182 9.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 2.30 2.75 1.65 1.80 1.40 1.36 -
P/RPS 0.37 0.43 0.47 0.32 0.40 0.34 0.35 0.92%
P/EPS 7.72 11.08 5.78 6.00 8.76 6.55 30.00 -20.23%
EY 12.95 9.03 17.31 16.66 11.41 15.27 3.33 25.37%
DY 5.56 10.65 10.18 6.67 3.42 3.93 3.68 7.11%
P/NAPS 0.79 0.93 1.10 0.75 0.88 0.76 0.80 -0.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 -
Price 1.65 2.13 2.77 1.85 1.72 1.41 1.33 -
P/RPS 0.34 0.40 0.47 0.36 0.38 0.34 0.34 0.00%
P/EPS 7.08 10.26 5.82 6.73 8.37 6.59 29.34 -21.07%
EY 14.12 9.75 17.19 14.86 11.94 15.16 3.41 26.69%
DY 6.07 11.49 10.11 5.95 3.58 3.90 3.76 8.30%
P/NAPS 0.73 0.87 1.11 0.84 0.84 0.77 0.78 -1.09%

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