[MAMEE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 32.25%

YoY- -49.41%

Quarter Report

Mamee 3Q2007(Final).pdf

Latest QR

Upcoming QR

MAMEE's Result

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	381,778	368,624	359,742	361,973	346,984	339,864	349,129	6.14%
YoY %	3.57%	2.47%	-0.62%	4.32%	2.09%	-2.65%	-	-
Horiz. %	109.35%	105.58%	103.04%	103.68%	99.39%	97.35%	100.00%	-
PBT	19,152	21,056	19,918	18,094	13,356	18,416	29,712	-25.40%
YoY %	-9.04%	5.71%	10.08%	35.47%	-27.48%	-38.02%	-	-
Horiz. %	64.46%	70.87%	67.04%	60.90%	44.95%	61.98%	100.00%	-
Tax	-3,444	-4,648	-5,918	-5,506	-3,838	-5,136	-6,554	-34.90%
YoY %	25.90%	21.46%	-7.48%	-43.46%	25.27%	21.64%	-	-
Horiz. %	52.55%	70.92%	90.30%	84.01%	58.56%	78.36%	100.00%	-
NP	15,708	16,408	14,000	12,588	9,518	13,280	23,158	-22.81%
YoY %	-4.27%	17.20%	11.22%	32.25%	-28.33%	-42.65%	-	-
Horiz. %	67.83%	70.85%	60.45%	54.36%	41.10%	57.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,700	16,400	13,989	12,577	9,510	13,272	23,132	-22.78%
YoY %	-4.27%	17.23%	11.23%	32.25%	-28.35%	-42.62%	-	-
Horiz. %	67.87%	70.90%	60.47%	54.37%	41.11%	57.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.98%	22.07%	29.71%	30.43%	28.74%	27.89%	22.06%	-
YoY %	-18.53%	-25.72%	-2.37%	5.88%	3.05%	26.43%	-	-
Horiz. %	81.50%	100.05%	134.68%	137.94%	130.28%	126.43%	100.00%	-
Total Cost	366,070	352,216	345,742	349,385	337,466	326,584	325,971	8.04%
YoY %	3.93%	1.87%	-1.04%	3.53%	3.33%	0.19%	-	-
Horiz. %	112.30%	108.05%	106.07%	107.18%	103.53%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,403	180,595	147,856	164,926	151,526	160,179	145,866	15.23%
YoY %	-0.11%	22.14%	-10.35%	8.84%	-5.40%	9.81%	-	-
Horiz. %	123.68%	123.81%	101.36%	113.07%	103.88%	109.81%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	8,126	16,269	9,945	13,408	12,680	25,425	5,905	23.74%
YoY %	-50.05%	63.59%	-25.83%	5.74%	-50.13%	330.57%	-	-
Horiz. %	137.61%	275.51%	168.42%	227.06%	214.73%	430.57%	100.00%	-
Div Payout %	51.76%	99.21%	71.10%	106.61%	133.33%	191.57%	25.53%	-
YoY %	-47.83%	39.54%	-33.31%	-20.04%	-30.40%	650.37%	-	-
Horiz. %	202.74%	388.60%	278.50%	417.59%	522.25%	750.37%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	180,403	180,595	147,856	164,926	151,526	160,179	145,866	15.23%
YoY %	-0.11%	22.14%	-10.35%	8.84%	-5.40%	9.81%	-	-
Horiz. %	123.68%	123.81%	101.36%	113.07%	103.88%	109.81%	100.00%	-
NOSH	81,262	81,349	66,303	67,043	63,400	63,563	59,055	23.73%
YoY %	-0.11%	22.69%	-1.10%	5.75%	-0.26%	7.63%	-	-
Horiz. %	137.60%	137.75%	112.27%	113.53%	107.36%	107.63%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	4.11%	4.45%	3.89%	3.48%	2.74%	3.91%	6.63%	-
YoY %	-7.64%	14.40%	11.78%	27.01%	-29.92%	-41.03%	-	-
Horiz. %	61.99%	67.12%	58.67%	52.49%	41.33%	58.97%	100.00%	-
ROE	8.70%	9.08%	9.46%	7.63%	6.28%	8.29%	15.86%	-
YoY %	-4.19%	-4.02%	23.98%	21.50%	-24.25%	-47.73%	-	-
Horiz. %	54.85%	57.25%	59.65%	48.11%	39.60%	52.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	469.81	453.14	542.57	539.91	547.29	534.69	591.19	-14.21%
YoY %	3.68%	-16.48%	0.49%	-1.35%	2.36%	-9.56%	-	-
Horiz. %	79.47%	76.65%	91.78%	91.33%	92.57%	90.44%	100.00%	-
EPS	19.32	20.16	21.10	18.76	15.00	20.88	39.17	-37.60%
YoY %	-4.17%	-4.45%	12.47%	25.07%	-28.16%	-46.69%	-	-
Horiz. %	49.32%	51.47%	53.87%	47.89%	38.29%	53.31%	100.00%	-
DPS	10.00	20.00	15.00	20.00	20.00	40.00	10.00	0.00%
YoY %	-50.00%	33.33%	-25.00%	0.00%	-50.00%	300.00%	-	-
Horiz. %	100.00%	200.00%	150.00%	200.00%	200.00%	400.00%	100.00%	-
NAPS	2.22	2.22	2.23	2.46	2.39	2.52	2.47	-6.87%
YoY %	0.00%	-0.45%	-9.35%	2.93%	-5.16%	2.02%	-	-
Horiz. %	89.88%	89.88%	90.28%	99.60%	96.76%	102.02%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 67,020
RPS	262.36	253.32	247.22	248.75	238.45	233.56	239.93	6.14%
YoY %	3.57%	2.47%	-0.62%	4.32%	2.09%	-2.65%	-	-
Horiz. %	109.35%	105.58%	103.04%	103.68%	99.38%	97.35%	100.00%	-
EPS	10.79	11.27	9.61	8.64	6.54	9.12	15.90	-22.79%
YoY %	-4.26%	17.27%	11.23%	32.11%	-28.29%	-42.64%	-	-
Horiz. %	67.86%	70.88%	60.44%	54.34%	41.13%	57.36%	100.00%	-
DPS	5.58	11.18	6.83	9.21	8.71	17.47	4.06	23.63%
YoY %	-50.09%	63.69%	-25.84%	5.74%	-50.14%	330.30%	-	-
Horiz. %	137.44%	275.37%	168.23%	226.85%	214.53%	430.30%	100.00%	-
NAPS	1.2398	1.2411	1.0161	1.1334	1.0413	1.1008	1.0024	15.23%
YoY %	-0.10%	22.14%	-10.35%	8.84%	-5.41%	9.82%	-	-
Horiz. %	123.68%	123.81%	101.37%	113.07%	103.88%	109.82%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.00	2.09	2.25	2.30	2.70	2.72	2.89	-
P/RPS	0.43	0.46	0.41	0.43	0.49	0.51	0.49	-8.34%
YoY %	-6.52%	12.20%	-4.65%	-12.24%	-3.92%	4.08%	-	-
Horiz. %	87.76%	93.88%	83.67%	87.76%	100.00%	104.08%	100.00%	-
P/EPS	10.35	10.37	10.66	12.26	18.00	13.03	7.38	25.31%
YoY %	-0.19%	-2.72%	-13.05%	-31.89%	38.14%	76.56%	-	-
Horiz. %	140.24%	140.51%	144.44%	166.12%	243.90%	176.56%	100.00%	-
EY	9.66	9.65	9.38	8.16	5.56	7.68	13.55	-20.21%
YoY %	0.10%	2.88%	14.95%	46.76%	-27.60%	-43.32%	-	-
Horiz. %	71.29%	71.22%	69.23%	60.22%	41.03%	56.68%	100.00%	-
DY	5.00	9.57	6.67	8.70	7.41	14.71	3.46	27.84%
YoY %	-47.75%	43.48%	-23.33%	17.41%	-49.63%	325.14%	-	-
Horiz. %	144.51%	276.59%	192.77%	251.45%	214.16%	425.14%	100.00%	-
P/NAPS	0.90	0.94	1.01	0.93	1.13	1.08	1.17	-16.06%
YoY %	-4.26%	-6.93%	8.60%	-17.70%	4.63%	-7.69%	-	-
Horiz. %	76.92%	80.34%	86.32%	79.49%	96.58%	92.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	19/08/08	28/02/08	26/11/07	22/08/07	28/05/07	26/02/07	-
Price	1.83	1.90	2.05	2.13	2.42	2.96	3.00	-
P/RPS	0.39	0.42	0.38	0.39	0.44	0.55	0.51	-16.38%
YoY %	-7.14%	10.53%	-2.56%	-11.36%	-20.00%	7.84%	-	-
Horiz. %	76.47%	82.35%	74.51%	76.47%	86.27%	107.84%	100.00%	-
P/EPS	9.47	9.42	9.72	11.35	16.13	14.18	7.66	15.20%
YoY %	0.53%	-3.09%	-14.36%	-29.63%	13.75%	85.12%	-	-
Horiz. %	123.63%	122.98%	126.89%	148.17%	210.57%	185.12%	100.00%	-
EY	10.56	10.61	10.29	8.81	6.20	7.05	13.06	-13.21%
YoY %	-0.47%	3.11%	16.80%	42.10%	-12.06%	-46.02%	-	-
Horiz. %	80.86%	81.24%	78.79%	67.46%	47.47%	53.98%	100.00%	-
DY	5.46	10.53	7.32	9.39	8.26	13.51	3.33	39.09%
YoY %	-48.15%	43.85%	-22.04%	13.68%	-38.86%	305.71%	-	-
Horiz. %	163.96%	316.22%	219.82%	281.98%	248.05%	405.71%	100.00%	-
P/NAPS	0.82	0.86	0.92	0.87	1.01	1.17	1.21	-22.86%
YoY %	-4.65%	-6.52%	5.75%	-13.86%	-13.68%	-3.31%	-	-
Horiz. %	67.77%	71.07%	76.03%	71.90%	83.47%	96.69%	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