[MAMEE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.69%
YoY- 170.17%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 461,468 411,567 411,145 388,988 366,152 396,967 402,140 9.61%
PBT 63,412 55,466 57,658 54,320 54,980 30,089 24,837 86.90%
Tax -15,540 -11,078 -13,201 -11,894 -12,852 -6,482 -5,665 96.08%
NP 47,872 44,388 44,457 42,426 42,128 23,607 19,172 84.15%
-
NP to SH 47,860 44,377 44,444 42,416 42,124 23,597 19,162 84.18%
-
Tax Rate 24.51% 19.97% 22.90% 21.90% 23.38% 21.54% 22.81% -
Total Cost 413,596 367,179 366,688 346,562 324,024 373,360 382,968 5.26%
-
Net Worth 237,840 133,549 219,563 207,522 200,823 190,108 184,423 18.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,672 5,421 - 16,327 4,062 10,832 -
Div Payout % - 19.54% 12.20% - 38.76% 17.21% 56.53% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 237,840 133,549 219,563 207,522 200,823 190,108 184,423 18.49%
NOSH 145,914 86,720 81,319 81,381 81,635 81,242 81,243 47.80%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.37% 10.79% 10.81% 10.91% 11.51% 5.95% 4.77% -
ROE 20.12% 33.23% 20.24% 20.44% 20.98% 12.41% 10.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 316.26 474.59 505.59 477.98 448.52 488.62 494.98 -25.83%
EPS 32.80 30.29 54.65 52.12 51.60 29.05 23.59 24.59%
DPS 0.00 10.00 6.67 0.00 20.00 5.00 13.33 -
NAPS 1.63 1.54 2.70 2.55 2.46 2.34 2.27 -19.82%
Adjusted Per Share Value based on latest NOSH - 81,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 317.13 282.84 282.55 267.32 251.63 272.80 276.36 9.61%
EPS 32.89 30.50 30.54 29.15 28.95 16.22 13.17 84.17%
DPS 0.00 5.96 3.73 0.00 11.22 2.79 7.44 -
NAPS 1.6345 0.9178 1.5089 1.4261 1.3801 1.3065 1.2674 18.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.00 2.08 2.84 2.30 1.98 1.79 1.80 -
P/RPS 0.95 0.44 0.56 0.48 0.44 0.37 0.36 91.07%
P/EPS 9.15 4.06 5.20 4.41 3.84 6.16 7.63 12.88%
EY 10.93 24.60 19.24 22.66 26.06 16.23 13.10 -11.38%
DY 0.00 4.81 2.35 0.00 10.10 2.79 7.41 -
P/NAPS 1.84 1.35 1.05 0.90 0.80 0.76 0.79 75.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 -
Price 2.85 2.46 2.05 2.50 2.25 1.84 1.65 -
P/RPS 0.90 0.52 0.41 0.52 0.50 0.38 0.33 95.32%
P/EPS 8.69 4.81 3.75 4.80 4.36 6.33 7.00 15.52%
EY 11.51 20.80 26.66 20.85 22.93 15.79 14.29 -13.44%
DY 0.00 4.07 3.25 0.00 8.89 2.72 8.08 -
P/NAPS 1.75 1.60 0.76 0.98 0.91 0.79 0.73 79.21%

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