[MAMEE] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 18.77%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 396,967 359,742 349,129 308,932 277,604 256,767 241,799 8.60%
PBT 30,089 19,919 29,712 25,498 23,007 15,070 9,985 20.16%
Tax -6,482 -5,918 -6,554 -6,019 -6,770 -3,765 -4,026 8.25%
NP 23,607 14,001 23,158 19,479 16,237 11,305 5,959 25.76%
-
NP to SH 23,597 13,990 23,132 19,466 16,237 11,305 5,959 25.75%
-
Tax Rate 21.54% 29.71% 22.06% 23.61% 29.43% 24.98% 40.32% -
Total Cost 373,360 345,741 325,971 289,453 261,367 245,462 235,840 7.94%
-
Net Worth 162,483 147,920 145,954 135,402 120,042 62,047 61,413 17.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,249 16,409 5,917 9,541 3,569 3,721 3,072 31.96%
Div Payout % 68.86% 117.29% 25.58% 49.02% 21.98% 32.92% 51.55% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 162,483 147,920 145,954 135,402 120,042 62,047 61,413 17.58%
NOSH 81,241 66,331 59,090 59,648 60,021 62,047 61,413 4.76%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.95% 3.89% 6.63% 6.31% 5.85% 4.40% 2.46% -
ROE 14.52% 9.46% 15.85% 14.38% 13.53% 18.22% 9.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 488.62 542.34 590.83 517.92 462.51 413.82 393.72 3.66%
EPS 29.05 21.09 39.15 32.63 27.05 18.22 9.70 20.03%
DPS 20.00 24.74 10.00 16.00 6.00 6.00 5.00 25.96%
NAPS 2.00 2.23 2.47 2.27 2.00 1.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 59,648
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 272.80 247.22 239.93 212.30 190.77 176.45 166.17 8.60%
EPS 16.22 9.61 15.90 13.38 11.16 7.77 4.10 25.73%
DPS 11.17 11.28 4.07 6.56 2.45 2.56 2.11 31.98%
NAPS 1.1166 1.0165 1.003 0.9305 0.825 0.4264 0.422 17.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.79 2.25 2.89 1.74 1.67 1.48 1.31 -
P/RPS 0.37 0.41 0.49 0.34 0.36 0.36 0.33 1.92%
P/EPS 6.16 10.67 7.38 5.33 6.17 8.12 13.50 -12.24%
EY 16.23 9.37 13.55 18.76 16.20 12.31 7.41 13.94%
DY 11.17 10.99 3.46 9.20 3.59 4.05 3.82 19.56%
P/NAPS 0.90 1.01 1.17 0.77 0.84 1.48 1.31 -6.05%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.84 2.05 3.00 1.75 1.60 1.86 1.25 -
P/RPS 0.38 0.38 0.51 0.34 0.35 0.45 0.32 2.90%
P/EPS 6.33 9.72 7.66 5.36 5.91 10.21 12.88 -11.15%
EY 15.79 10.29 13.05 18.65 16.91 9.80 7.76 12.55%
DY 10.87 12.07 3.33 9.14 3.75 3.23 4.00 18.11%
P/NAPS 0.92 0.92 1.21 0.77 0.80 1.86 1.25 -4.97%

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