[MAMEE] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.27%
YoY- 65.09%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 366,152 396,967 402,140 381,778 368,624 359,742 361,973 0.76%
PBT 54,980 30,089 24,837 19,152 21,056 19,918 18,094 109.64%
Tax -12,852 -6,482 -5,665 -3,444 -4,648 -5,918 -5,506 75.87%
NP 42,128 23,607 19,172 15,708 16,408 14,000 12,588 123.57%
-
NP to SH 42,124 23,597 19,162 15,700 16,400 13,989 12,577 123.69%
-
Tax Rate 23.38% 21.54% 22.81% 17.98% 22.07% 29.71% 30.43% -
Total Cost 324,024 373,360 382,968 366,070 352,216 345,742 349,385 -4.89%
-
Net Worth 200,823 190,108 184,423 180,403 180,595 147,856 164,926 14.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 16,327 4,062 10,832 8,126 16,269 9,945 13,408 14.01%
Div Payout % 38.76% 17.21% 56.53% 51.76% 99.21% 71.10% 106.61% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 200,823 190,108 184,423 180,403 180,595 147,856 164,926 14.01%
NOSH 81,635 81,242 81,243 81,262 81,349 66,303 67,043 14.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.51% 5.95% 4.77% 4.11% 4.45% 3.89% 3.48% -
ROE 20.98% 12.41% 10.39% 8.70% 9.08% 9.46% 7.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 448.52 488.62 494.98 469.81 453.14 542.57 539.91 -11.61%
EPS 51.60 29.05 23.59 19.32 20.16 21.10 18.76 96.19%
DPS 20.00 5.00 13.33 10.00 20.00 15.00 20.00 0.00%
NAPS 2.46 2.34 2.27 2.22 2.22 2.23 2.46 0.00%
Adjusted Per Share Value based on latest NOSH - 81,168
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 251.63 272.80 276.36 262.36 253.32 247.22 248.75 0.76%
EPS 28.95 16.22 13.17 10.79 11.27 9.61 8.64 123.75%
DPS 11.22 2.79 7.44 5.58 11.18 6.83 9.21 14.05%
NAPS 1.3801 1.3065 1.2674 1.2398 1.2411 1.0161 1.1334 14.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.98 1.79 1.80 2.00 2.09 2.25 2.30 -
P/RPS 0.44 0.37 0.36 0.43 0.46 0.41 0.43 1.54%
P/EPS 3.84 6.16 7.63 10.35 10.37 10.66 12.26 -53.84%
EY 26.06 16.23 13.10 9.66 9.65 9.38 8.16 116.71%
DY 10.10 2.79 7.41 5.00 9.57 6.67 8.70 10.44%
P/NAPS 0.80 0.76 0.79 0.90 0.94 1.01 0.93 -9.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 -
Price 2.25 1.84 1.65 1.83 1.90 2.05 2.13 -
P/RPS 0.50 0.38 0.33 0.39 0.42 0.38 0.39 17.99%
P/EPS 4.36 6.33 7.00 9.47 9.42 9.72 11.35 -47.12%
EY 22.93 15.79 14.29 10.56 10.61 10.29 8.81 89.10%
DY 8.89 2.72 8.08 5.46 10.53 7.32 9.39 -3.57%
P/NAPS 0.91 0.79 0.73 0.82 0.86 0.92 0.87 3.03%

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