[MAMEE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.78%
YoY- 175.89%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 353,803 321,451 282,427 260,636 240,802 235,769 216,932 8.49%
PBT 25,292 29,717 20,248 20,967 8,630 13,119 10,347 16.05%
Tax -5,409 -7,064 -5,891 -5,956 -3,189 -3,193 -1,212 28.29%
NP 19,883 22,653 14,357 15,011 5,441 9,926 9,135 13.83%
-
NP to SH 19,856 22,671 14,325 15,011 5,441 9,926 9,135 13.80%
-
Tax Rate 21.39% 23.77% 29.09% 28.41% 36.95% 24.34% 11.71% -
Total Cost 333,920 298,798 268,070 245,625 235,361 225,843 207,797 8.22%
-
Net Worth 160,179 143,296 127,536 117,866 61,346 103,817 97,149 8.68%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,273 15,487 3,569 3,721 3,072 3,351 3,376 23.98%
Div Payout % 61.81% 68.31% 24.92% 24.80% 56.46% 33.76% 36.96% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 160,179 143,296 127,536 117,866 61,346 103,817 97,149 8.68%
NOSH 63,563 59,458 59,876 59,830 61,346 61,069 61,878 0.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.62% 7.05% 5.08% 5.76% 2.26% 4.21% 4.21% -
ROE 12.40% 15.82% 11.23% 12.74% 8.87% 9.56% 9.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 556.62 540.63 471.68 435.62 392.53 386.07 350.58 8.00%
EPS 31.24 38.13 23.92 25.09 8.87 16.25 14.76 13.30%
DPS 19.31 26.00 6.00 6.22 5.00 5.50 5.46 23.42%
NAPS 2.52 2.41 2.13 1.97 1.00 1.70 1.57 8.20%
Adjusted Per Share Value based on latest NOSH - 59,830
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 243.14 220.91 194.09 179.11 165.48 162.02 149.08 8.49%
EPS 13.65 15.58 9.84 10.32 3.74 6.82 6.28 13.80%
DPS 8.43 10.64 2.45 2.56 2.11 2.30 2.32 23.97%
NAPS 1.1008 0.9848 0.8765 0.81 0.4216 0.7135 0.6676 8.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 2.72 1.94 1.73 1.81 1.22 1.68 0.00 -
P/RPS 0.49 0.36 0.37 0.42 0.31 0.44 0.00 -
P/EPS 8.71 5.09 7.23 7.21 13.76 10.34 0.00 -
EY 11.48 19.65 13.83 13.86 7.27 9.67 0.00 -
DY 7.10 13.40 3.47 3.44 4.10 3.27 0.00 -
P/NAPS 1.08 0.80 0.81 0.92 1.22 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 29/04/02 17/05/01 -
Price 2.96 2.05 1.66 1.68 1.19 1.78 0.00 -
P/RPS 0.53 0.38 0.35 0.39 0.30 0.46 0.00 -
P/EPS 9.48 5.38 6.94 6.70 13.42 10.95 0.00 -
EY 10.55 18.60 14.41 14.93 7.45 9.13 0.00 -
DY 6.52 12.68 3.61 3.70 4.20 3.09 0.00 -
P/NAPS 1.17 0.85 0.78 0.85 1.19 1.05 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