[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

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	461,468	411,567	411,145	388,988	366,152	396,967	402,140	9.61%
YoY %	12.12%	0.10%	5.70%	6.24%	-7.76%	-1.29%	-	-
Horiz. %	114.75%	102.34%	102.24%	96.73%	91.05%	98.71%	100.00%	-
PBT	63,412	55,466	57,658	54,320	54,980	30,089	24,837	86.90%
YoY %	14.33%	-3.80%	6.15%	-1.20%	82.72%	21.15%	-	-
Horiz. %	255.31%	223.32%	232.15%	218.71%	221.36%	121.15%	100.00%	-
Tax	-15,540	-11,078	-13,201	-11,894	-12,852	-6,482	-5,665	96.08%
YoY %	-40.28%	16.08%	-10.99%	7.45%	-98.27%	-14.42%	-	-
Horiz. %	274.32%	195.55%	233.03%	209.96%	226.87%	114.42%	100.00%	-
NP	47,872	44,388	44,457	42,426	42,128	23,607	19,172	84.15%
YoY %	7.85%	-0.16%	4.79%	0.71%	78.46%	23.13%	-	-
Horiz. %	249.70%	231.53%	231.89%	221.29%	219.74%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,860	44,377	44,444	42,416	42,124	23,597	19,162	84.18%
YoY %	7.85%	-0.15%	4.78%	0.69%	78.51%	23.14%	-	-
Horiz. %	249.77%	231.59%	231.94%	221.35%	219.83%	123.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	19.97%	22.90%	21.90%	23.38%	21.54%	22.81%	-
YoY %	22.73%	-12.79%	4.57%	-6.33%	8.54%	-5.57%	-	-
Horiz. %	107.45%	87.55%	100.39%	96.01%	102.50%	94.43%	100.00%	-
Total Cost	413,596	367,179	366,688	346,562	324,024	373,360	382,968	5.26%
YoY %	12.64%	0.13%	5.81%	6.96%	-13.21%	-2.51%	-	-
Horiz. %	108.00%	95.88%	95.75%	90.49%	84.61%	97.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,840	133,549	219,563	207,522	200,823	190,108	184,423	18.49%
YoY %	78.09%	-39.18%	5.80%	3.34%	5.64%	3.08%	-	-
Horiz. %	128.96%	72.41%	119.05%	112.53%	108.89%	103.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	8,672	5,421	-	16,327	4,062	10,832	-
YoY %	-	59.97%	0.00%	-	301.94%	-62.50%	-	-
Horiz. %	-	80.06%	50.05%	-	150.73%	37.50%	100.00%	-
Div Payout %	-	19.54%	12.20%	-	38.76%	17.21%	56.53%	-
YoY %	-	60.16%	0.00%	-	125.22%	-69.56%	-	-
Horiz. %	-	34.57%	21.58%	-	68.57%	30.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	237,840	133,549	219,563	207,522	200,823	190,108	184,423	18.49%
YoY %	78.09%	-39.18%	5.80%	3.34%	5.64%	3.08%	-	-
Horiz. %	128.96%	72.41%	119.05%	112.53%	108.89%	103.08%	100.00%	-
NOSH	145,914	86,720	81,319	81,381	81,635	81,242	81,243	47.80%
YoY %	68.26%	6.64%	-0.08%	-0.31%	0.48%	-0.00%	-	-
Horiz. %	179.60%	106.74%	100.09%	100.17%	100.48%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.37%	10.79%	10.81%	10.91%	11.51%	5.95%	4.77%	-
YoY %	-3.89%	-0.19%	-0.92%	-5.21%	93.45%	24.74%	-	-
Horiz. %	217.40%	226.21%	226.62%	228.72%	241.30%	124.74%	100.00%	-
ROE	20.12%	33.23%	20.24%	20.44%	20.98%	12.41%	10.39%	-
YoY %	-39.45%	64.18%	-0.98%	-2.57%	69.06%	19.44%	-	-
Horiz. %	193.65%	319.83%	194.80%	196.73%	201.92%	119.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	316.26	474.59	505.59	477.98	448.52	488.62	494.98	-25.83%
YoY %	-33.36%	-6.13%	5.78%	6.57%	-8.21%	-1.28%	-	-
Horiz. %	63.89%	95.88%	102.14%	96.57%	90.61%	98.72%	100.00%	-
EPS	32.80	30.29	54.65	52.12	51.60	29.05	23.59	24.59%
YoY %	8.29%	-44.57%	4.85%	1.01%	77.62%	23.15%	-	-
Horiz. %	139.04%	128.40%	231.67%	220.94%	218.74%	123.15%	100.00%	-
DPS	0.00	10.00	6.67	0.00	20.00	5.00	13.33	-
YoY %	0.00%	49.93%	0.00%	0.00%	300.00%	-62.49%	-	-
Horiz. %	0.00%	75.02%	50.04%	0.00%	150.04%	37.51%	100.00%	-
NAPS	1.63	1.54	2.70	2.55	2.46	2.34	2.27	-19.82%
YoY %	5.84%	-42.96%	5.88%	3.66%	5.13%	3.08%	-	-
Horiz. %	71.81%	67.84%	118.94%	112.33%	108.37%	103.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 81,379
RPS	317.13	282.84	282.55	267.32	251.63	272.80	276.36	9.61%
YoY %	12.12%	0.10%	5.70%	6.24%	-7.76%	-1.29%	-	-
Horiz. %	114.75%	102.34%	102.24%	96.73%	91.05%	98.71%	100.00%	-
EPS	32.89	30.50	30.54	29.15	28.95	16.22	13.17	84.17%
YoY %	7.84%	-0.13%	4.77%	0.69%	78.48%	23.16%	-	-
Horiz. %	249.73%	231.59%	231.89%	221.34%	219.82%	123.16%	100.00%	-
DPS	0.00	5.96	3.73	0.00	11.22	2.79	7.44	-
YoY %	0.00%	59.79%	0.00%	0.00%	302.15%	-62.50%	-	-
Horiz. %	0.00%	80.11%	50.13%	0.00%	150.81%	37.50%	100.00%	-
NAPS	1.6345	0.9178	1.5089	1.4261	1.3801	1.3065	1.2674	18.49%
YoY %	78.09%	-39.17%	5.81%	3.33%	5.63%	3.09%	-	-
Horiz. %	128.96%	72.42%	119.05%	112.52%	108.89%	103.09%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	115.91%	-21.43%	16.67%	9.09%	18.92%	2.78%	-	-
Horiz. %	263.89%	122.22%	155.56%	133.33%	122.22%	102.78%	100.00%	-
P/EPS	9.15	4.06	5.20	4.41	3.84	6.16	7.63	12.88%
YoY %	125.37%	-21.92%	17.91%	14.84%	-37.66%	-19.27%	-	-
Horiz. %	119.92%	53.21%	68.15%	57.80%	50.33%	80.73%	100.00%	-
EY	10.93	24.60	19.24	22.66	26.06	16.23	13.10	-11.38%
YoY %	-55.57%	27.86%	-15.09%	-13.05%	60.57%	23.89%	-	-
Horiz. %	83.44%	187.79%	146.87%	172.98%	198.93%	123.89%	100.00%	-
DY	0.00	4.81	2.35	0.00	10.10	2.79	7.41	-
YoY %	0.00%	104.68%	0.00%	0.00%	262.01%	-62.35%	-	-
Horiz. %	0.00%	64.91%	31.71%	0.00%	136.30%	37.65%	100.00%	-
P/NAPS	1.84	1.35	1.05	0.90	0.80	0.76	0.79	75.79%
YoY %	36.30%	28.57%	16.67%	12.50%	5.26%	-3.80%	-	-
Horiz. %	232.91%	170.89%	132.91%	113.92%	101.27%	96.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	73.08%	26.83%	-21.15%	4.00%	31.58%	15.15%	-	-
Horiz. %	272.73%	157.58%	124.24%	157.58%	151.52%	115.15%	100.00%	-
P/EPS	8.69	4.81	3.75	4.80	4.36	6.33	7.00	15.52%
YoY %	80.67%	28.27%	-21.88%	10.09%	-31.12%	-9.57%	-	-
Horiz. %	124.14%	68.71%	53.57%	68.57%	62.29%	90.43%	100.00%	-
EY	11.51	20.80	26.66	20.85	22.93	15.79	14.29	-13.44%
YoY %	-44.66%	-21.98%	27.87%	-9.07%	45.22%	10.50%	-	-
Horiz. %	80.55%	145.56%	186.56%	145.91%	160.46%	110.50%	100.00%	-
DY	0.00	4.07	3.25	0.00	8.89	2.72	8.08	-
YoY %	0.00%	25.23%	0.00%	0.00%	226.84%	-66.34%	-	-
Horiz. %	0.00%	50.37%	40.22%	0.00%	110.02%	33.66%	100.00%	-
P/NAPS	1.75	1.60	0.76	0.98	0.91	0.79	0.73	79.21%
YoY %	9.38%	110.53%	-22.45%	7.69%	15.19%	8.22%	-	-
Horiz. %	239.73%	219.18%	104.11%	134.25%	124.66%	108.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos