[MAMEE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 113.81%
YoY- -39.53%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 308,932 277,604 256,767 241,799 233,236 201,825 91,201 -1.28%
PBT 25,498 23,007 15,070 9,985 12,878 9,030 6,642 -1.41%
Tax -6,019 -6,770 -3,765 -4,026 -3,023 -516 -85 -4.42%
NP 19,479 16,237 11,305 5,959 9,855 8,514 6,557 -1.15%
-
NP to SH 19,466 16,237 11,305 5,959 9,855 8,514 6,557 -1.15%
-
Tax Rate 23.61% 29.43% 24.98% 40.32% 23.47% 5.71% 1.28% -
Total Cost 289,453 261,367 245,462 235,840 223,381 193,311 84,644 -1.29%
-
Net Worth 135,402 120,042 62,047 61,413 102,265 94,109 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,541 3,569 3,721 3,072 3,351 3,376 - -100.00%
Div Payout % 49.02% 21.98% 32.92% 51.55% 34.00% 39.66% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 135,402 120,042 62,047 61,413 102,265 94,109 0 -100.00%
NOSH 59,648 60,021 62,047 61,413 60,872 61,509 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.31% 5.85% 4.40% 2.46% 4.23% 4.22% 7.19% -
ROE 14.38% 13.53% 18.22% 9.70% 9.64% 9.05% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 517.92 462.51 413.82 393.72 383.16 328.12 0.00 -100.00%
EPS 32.63 27.05 18.22 9.70 16.19 13.84 0.00 -100.00%
DPS 16.00 6.00 6.00 5.00 5.50 5.50 0.00 -100.00%
NAPS 2.27 2.00 1.00 1.00 1.68 1.53 1.43 -0.49%
Adjusted Per Share Value based on latest NOSH - 61,413
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 212.30 190.77 176.45 166.17 160.28 138.70 62.67 -1.28%
EPS 13.38 11.16 7.77 4.10 6.77 5.85 4.51 -1.14%
DPS 6.56 2.45 2.56 2.11 2.30 2.32 0.00 -100.00%
NAPS 0.9305 0.825 0.4264 0.422 0.7028 0.6467 1.43 0.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 1.74 1.67 1.48 1.31 0.00 0.00 0.00 -
P/RPS 0.34 0.36 0.36 0.33 0.00 0.00 0.00 -100.00%
P/EPS 5.33 6.17 8.12 13.50 0.00 0.00 0.00 -100.00%
EY 18.76 16.20 12.31 7.41 0.00 0.00 0.00 -100.00%
DY 9.20 3.59 4.05 3.82 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.84 1.48 1.31 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 1.75 1.60 1.86 1.25 0.00 0.00 0.00 -
P/RPS 0.34 0.35 0.45 0.32 0.00 0.00 0.00 -100.00%
P/EPS 5.36 5.91 10.21 12.88 0.00 0.00 0.00 -100.00%
EY 18.65 16.91 9.80 7.76 0.00 0.00 0.00 -100.00%
DY 9.14 3.75 3.23 4.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.80 1.86 1.25 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