[MAMEE] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.07%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 359,742 349,129 308,932 277,604 256,767 241,799 233,236 7.48%
PBT 19,919 29,712 25,498 23,007 15,070 9,985 12,878 7.53%
Tax -5,918 -6,554 -6,019 -6,770 -3,765 -4,026 -3,023 11.84%
NP 14,001 23,158 19,479 16,237 11,305 5,959 9,855 6.02%
-
NP to SH 13,990 23,132 19,466 16,237 11,305 5,959 9,855 6.01%
-
Tax Rate 29.71% 22.06% 23.61% 29.43% 24.98% 40.32% 23.47% -
Total Cost 345,741 325,971 289,453 261,367 245,462 235,840 223,381 7.54%
-
Net Worth 147,920 145,954 135,402 120,042 62,047 61,413 102,265 6.34%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,409 5,917 9,541 3,569 3,721 3,072 3,351 30.29%
Div Payout % 117.29% 25.58% 49.02% 21.98% 32.92% 51.55% 34.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 147,920 145,954 135,402 120,042 62,047 61,413 102,265 6.34%
NOSH 66,331 59,090 59,648 60,021 62,047 61,413 60,872 1.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.89% 6.63% 6.31% 5.85% 4.40% 2.46% 4.23% -
ROE 9.46% 15.85% 14.38% 13.53% 18.22% 9.70% 9.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 542.34 590.83 517.92 462.51 413.82 393.72 383.16 5.95%
EPS 21.09 39.15 32.63 27.05 18.22 9.70 16.19 4.50%
DPS 24.74 10.00 16.00 6.00 6.00 5.00 5.50 28.46%
NAPS 2.23 2.47 2.27 2.00 1.00 1.00 1.68 4.83%
Adjusted Per Share Value based on latest NOSH - 60,021
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 247.22 239.93 212.30 190.77 176.45 166.17 160.28 7.48%
EPS 9.61 15.90 13.38 11.16 7.77 4.10 6.77 6.00%
DPS 11.28 4.07 6.56 2.45 2.56 2.11 2.30 30.32%
NAPS 1.0165 1.003 0.9305 0.825 0.4264 0.422 0.7028 6.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.25 2.89 1.74 1.67 1.48 1.31 0.00 -
P/RPS 0.41 0.49 0.34 0.36 0.36 0.33 0.00 -
P/EPS 10.67 7.38 5.33 6.17 8.12 13.50 0.00 -
EY 9.37 13.55 18.76 16.20 12.31 7.41 0.00 -
DY 10.99 3.46 9.20 3.59 4.05 3.82 0.00 -
P/NAPS 1.01 1.17 0.77 0.84 1.48 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.05 3.00 1.75 1.60 1.86 1.25 0.00 -
P/RPS 0.38 0.51 0.34 0.35 0.45 0.32 0.00 -
P/EPS 9.72 7.66 5.36 5.91 10.21 12.88 0.00 -
EY 10.29 13.05 18.65 16.91 9.80 7.76 0.00 -
DY 12.07 3.33 9.14 3.75 3.23 4.00 0.00 -
P/NAPS 0.92 1.21 0.77 0.80 1.86 1.25 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