[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
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 381,778 368,624 359,742 361,973 346,984 339,864 349,129 6.14%
PBT 19,152 21,056 19,918 18,094 13,356 18,416 29,712 -25.40%
Tax -3,444 -4,648 -5,918 -5,506 -3,838 -5,136 -6,554 -34.90%
NP 15,708 16,408 14,000 12,588 9,518 13,280 23,158 -22.81%
-
NP to SH 15,700 16,400 13,989 12,577 9,510 13,272 23,132 -22.78%
-
Tax Rate 17.98% 22.07% 29.71% 30.43% 28.74% 27.89% 22.06% -
Total Cost 366,070 352,216 345,742 349,385 337,466 326,584 325,971 8.04%
-
Net Worth 180,403 180,595 147,856 164,926 151,526 160,179 145,866 15.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,126 16,269 9,945 13,408 12,680 25,425 5,905 23.74%
Div Payout % 51.76% 99.21% 71.10% 106.61% 133.33% 191.57% 25.53% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,403 180,595 147,856 164,926 151,526 160,179 145,866 15.23%
NOSH 81,262 81,349 66,303 67,043 63,400 63,563 59,055 23.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.11% 4.45% 3.89% 3.48% 2.74% 3.91% 6.63% -
ROE 8.70% 9.08% 9.46% 7.63% 6.28% 8.29% 15.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 469.81 453.14 542.57 539.91 547.29 534.69 591.19 -14.21%
EPS 19.32 20.16 21.10 18.76 15.00 20.88 39.17 -37.60%
DPS 10.00 20.00 15.00 20.00 20.00 40.00 10.00 0.00%
NAPS 2.22 2.22 2.23 2.46 2.39 2.52 2.47 -6.87%
Adjusted Per Share Value based on latest NOSH - 67,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 262.36 253.32 247.22 248.75 238.45 233.56 239.93 6.14%
EPS 10.79 11.27 9.61 8.64 6.54 9.12 15.90 -22.79%
DPS 5.58 11.18 6.83 9.21 8.71 17.47 4.06 23.63%
NAPS 1.2398 1.2411 1.0161 1.1334 1.0413 1.1008 1.0024 15.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 10.35 10.37 10.66 12.26 18.00 13.03 7.38 25.31%
EY 9.66 9.65 9.38 8.16 5.56 7.68 13.55 -20.21%
DY 5.00 9.57 6.67 8.70 7.41 14.71 3.46 27.84%
P/NAPS 0.90 0.94 1.01 0.93 1.13 1.08 1.17 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 9.47 9.42 9.72 11.35 16.13 14.18 7.66 15.20%
EY 10.56 10.61 10.29 8.81 6.20 7.05 13.06 -13.21%
DY 5.46 10.53 7.32 9.39 8.26 13.51 3.33 39.09%
P/NAPS 0.82 0.86 0.92 0.87 1.01 1.17 1.21 -22.86%

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