[MAMEE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 22.06%
YoY- 52.36%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 388,988 366,152 396,967 402,140 381,778 368,624 359,742 5.35%
PBT 54,320 54,980 30,089 24,837 19,152 21,056 19,918 95.31%
Tax -11,894 -12,852 -6,482 -5,665 -3,444 -4,648 -5,918 59.32%
NP 42,426 42,128 23,607 19,172 15,708 16,408 14,000 109.55%
-
NP to SH 42,416 42,124 23,597 19,162 15,700 16,400 13,989 109.63%
-
Tax Rate 21.90% 23.38% 21.54% 22.81% 17.98% 22.07% 29.71% -
Total Cost 346,562 324,024 373,360 382,968 366,070 352,216 345,742 0.15%
-
Net Worth 207,522 200,823 190,108 184,423 180,403 180,595 147,856 25.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 16,327 4,062 10,832 8,126 16,269 9,945 -
Div Payout % - 38.76% 17.21% 56.53% 51.76% 99.21% 71.10% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 207,522 200,823 190,108 184,423 180,403 180,595 147,856 25.38%
NOSH 81,381 81,635 81,242 81,243 81,262 81,349 66,303 14.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.91% 11.51% 5.95% 4.77% 4.11% 4.45% 3.89% -
ROE 20.44% 20.98% 12.41% 10.39% 8.70% 9.08% 9.46% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 477.98 448.52 488.62 494.98 469.81 453.14 542.57 -8.10%
EPS 52.12 51.60 29.05 23.59 19.32 20.16 21.10 82.83%
DPS 0.00 20.00 5.00 13.33 10.00 20.00 15.00 -
NAPS 2.55 2.46 2.34 2.27 2.22 2.22 2.23 9.36%
Adjusted Per Share Value based on latest NOSH - 81,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 267.32 251.63 272.80 276.36 262.36 253.32 247.22 5.35%
EPS 29.15 28.95 16.22 13.17 10.79 11.27 9.61 109.68%
DPS 0.00 11.22 2.79 7.44 5.58 11.18 6.83 -
NAPS 1.4261 1.3801 1.3065 1.2674 1.2398 1.2411 1.0161 25.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.30 1.98 1.79 1.80 2.00 2.09 2.25 -
P/RPS 0.48 0.44 0.37 0.36 0.43 0.46 0.41 11.09%
P/EPS 4.41 3.84 6.16 7.63 10.35 10.37 10.66 -44.50%
EY 22.66 26.06 16.23 13.10 9.66 9.65 9.38 80.13%
DY 0.00 10.10 2.79 7.41 5.00 9.57 6.67 -
P/NAPS 0.90 0.80 0.76 0.79 0.90 0.94 1.01 -7.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 -
Price 2.50 2.25 1.84 1.65 1.83 1.90 2.05 -
P/RPS 0.52 0.50 0.38 0.33 0.39 0.42 0.38 23.28%
P/EPS 4.80 4.36 6.33 7.00 9.47 9.42 9.72 -37.55%
EY 20.85 22.93 15.79 14.29 10.56 10.61 10.29 60.19%
DY 0.00 8.89 2.72 8.08 5.46 10.53 7.32 -
P/NAPS 0.98 0.91 0.79 0.73 0.82 0.86 0.92 4.30%

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