[MAMEE] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -11.78%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 366,932 353,803 321,451 282,427 260,636 240,802 235,769 7.64%
PBT 20,579 25,292 29,717 20,248 20,967 8,630 13,119 7.78%
Tax -5,796 -5,409 -7,064 -5,891 -5,956 -3,189 -3,193 10.43%
NP 14,783 19,883 22,653 14,357 15,011 5,441 9,926 6.85%
-
NP to SH 14,772 19,856 22,671 14,325 15,011 5,441 9,926 6.84%
-
Tax Rate 28.16% 21.39% 23.77% 29.09% 28.41% 36.95% 24.34% -
Total Cost 352,149 333,920 298,798 268,070 245,625 235,361 225,843 7.67%
-
Net Worth 180,595 160,179 143,296 127,536 117,866 61,346 103,817 9.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 14,120 12,273 15,487 3,569 3,721 3,072 3,351 27.06%
Div Payout % 95.59% 61.81% 68.31% 24.92% 24.80% 56.46% 33.76% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 180,595 160,179 143,296 127,536 117,866 61,346 103,817 9.65%
NOSH 81,349 63,563 59,458 59,876 59,830 61,346 61,069 4.89%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.03% 5.62% 7.05% 5.08% 5.76% 2.26% 4.21% -
ROE 8.18% 12.40% 15.82% 11.23% 12.74% 8.87% 9.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 451.06 556.62 540.63 471.68 435.62 392.53 386.07 2.62%
EPS 18.16 31.24 38.13 23.92 25.09 8.87 16.25 1.86%
DPS 17.36 19.31 26.00 6.00 6.22 5.00 5.50 21.09%
NAPS 2.22 2.52 2.41 2.13 1.97 1.00 1.70 4.54%
Adjusted Per Share Value based on latest NOSH - 59,876
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 252.16 243.14 220.91 194.09 179.11 165.48 162.02 7.64%
EPS 10.15 13.65 15.58 9.84 10.32 3.74 6.82 6.84%
DPS 9.70 8.43 10.64 2.45 2.56 2.11 2.30 27.08%
NAPS 1.2411 1.1008 0.9848 0.8765 0.81 0.4216 0.7135 9.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.09 2.72 1.94 1.73 1.81 1.22 1.68 -
P/RPS 0.46 0.49 0.36 0.37 0.42 0.31 0.44 0.74%
P/EPS 11.51 8.71 5.09 7.23 7.21 13.76 10.34 1.80%
EY 8.69 11.48 19.65 13.83 13.86 7.27 9.67 -1.76%
DY 8.31 7.10 13.40 3.47 3.44 4.10 3.27 16.80%
P/NAPS 0.94 1.08 0.80 0.81 0.92 1.22 0.99 -0.85%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 19/08/08 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 29/04/02 -
Price 1.90 2.96 2.05 1.66 1.68 1.19 1.78 -
P/RPS 0.42 0.53 0.38 0.35 0.39 0.30 0.46 -1.50%
P/EPS 10.46 9.48 5.38 6.94 6.70 13.42 10.95 -0.75%
EY 9.56 10.55 18.60 14.41 14.93 7.45 9.13 0.76%
DY 9.14 6.52 12.68 3.61 3.70 4.20 3.09 19.79%
P/NAPS 0.86 1.17 0.85 0.78 0.85 1.19 1.05 -3.26%

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