[MAMEE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.74%
YoY- 89.71%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 349,129 308,932 277,604 256,767 241,799 233,236 201,825 9.55%
PBT 29,712 25,498 23,007 15,070 9,985 12,878 9,030 21.94%
Tax -6,554 -6,019 -6,770 -3,765 -4,026 -3,023 -516 52.71%
NP 23,158 19,479 16,237 11,305 5,959 9,855 8,514 18.13%
-
NP to SH 23,132 19,466 16,237 11,305 5,959 9,855 8,514 18.11%
-
Tax Rate 22.06% 23.61% 29.43% 24.98% 40.32% 23.47% 5.71% -
Total Cost 325,971 289,453 261,367 245,462 235,840 223,381 193,311 9.09%
-
Net Worth 145,954 135,402 120,042 62,047 61,413 102,265 94,109 7.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,917 9,541 3,569 3,721 3,072 3,351 3,376 9.79%
Div Payout % 25.58% 49.02% 21.98% 32.92% 51.55% 34.00% 39.66% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,954 135,402 120,042 62,047 61,413 102,265 94,109 7.58%
NOSH 59,090 59,648 60,021 62,047 61,413 60,872 61,509 -0.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.63% 6.31% 5.85% 4.40% 2.46% 4.23% 4.22% -
ROE 15.85% 14.38% 13.53% 18.22% 9.70% 9.64% 9.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 590.83 517.92 462.51 413.82 393.72 383.16 328.12 10.29%
EPS 39.15 32.63 27.05 18.22 9.70 16.19 13.84 18.91%
DPS 10.00 16.00 6.00 6.00 5.00 5.50 5.50 10.47%
NAPS 2.47 2.27 2.00 1.00 1.00 1.68 1.53 8.30%
Adjusted Per Share Value based on latest NOSH - 62,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 239.93 212.30 190.77 176.45 166.17 160.28 138.70 9.55%
EPS 15.90 13.38 11.16 7.77 4.10 6.77 5.85 18.12%
DPS 4.07 6.56 2.45 2.56 2.11 2.30 2.32 9.81%
NAPS 1.003 0.9305 0.825 0.4264 0.422 0.7028 0.6467 7.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.89 1.74 1.67 1.48 1.31 0.00 0.00 -
P/RPS 0.49 0.34 0.36 0.36 0.33 0.00 0.00 -
P/EPS 7.38 5.33 6.17 8.12 13.50 0.00 0.00 -
EY 13.55 18.76 16.20 12.31 7.41 0.00 0.00 -
DY 3.46 9.20 3.59 4.05 3.82 0.00 0.00 -
P/NAPS 1.17 0.77 0.84 1.48 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 3.00 1.75 1.60 1.86 1.25 0.00 0.00 -
P/RPS 0.51 0.34 0.35 0.45 0.32 0.00 0.00 -
P/EPS 7.66 5.36 5.91 10.21 12.88 0.00 0.00 -
EY 13.05 18.65 16.91 9.80 7.76 0.00 0.00 -
DY 3.33 9.14 3.75 3.23 4.00 0.00 0.00 -
P/NAPS 1.21 0.77 0.80 1.86 1.25 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