[MAMEE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -6.96%

YoY- 18.69%

Quarter Report

Mamee 4Q2006 (Final).xls

Latest QR

Upcoming QR

MAMEE's Result

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	361,973	346,984	339,864	349,129	350,109	336,884	321,168	8.29%
YoY %	4.32%	2.09%	-2.65%	-0.28%	3.93%	4.89%	-	-
Horiz. %	112.71%	108.04%	105.82%	108.71%	109.01%	104.89%	100.00%	-
PBT	18,094	13,356	18,416	29,712	33,050	33,076	36,096	-36.87%
YoY %	35.47%	-27.48%	-38.02%	-10.10%	-0.08%	-8.37%	-	-
Horiz. %	50.13%	37.00%	51.02%	82.31%	91.56%	91.63%	100.00%	-
Tax	-5,506	-3,838	-5,136	-6,554	-8,178	-8,698	-9,716	-31.49%
YoY %	-43.46%	25.27%	21.64%	19.86%	5.98%	10.48%	-	-
Horiz. %	56.67%	39.50%	52.86%	67.46%	84.17%	89.52%	100.00%	-
NP	12,588	9,518	13,280	23,158	24,872	24,378	26,380	-38.90%
YoY %	32.25%	-28.33%	-42.65%	-6.89%	2.03%	-7.59%	-	-
Horiz. %	47.72%	36.08%	50.34%	87.79%	94.28%	92.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,577	9,510	13,272	23,132	24,862	24,372	26,376	-38.93%
YoY %	32.25%	-28.35%	-42.62%	-6.96%	2.01%	-7.60%	-	-
Horiz. %	47.68%	36.06%	50.32%	87.70%	94.26%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.43%	28.74%	27.89%	22.06%	24.74%	26.30%	26.92%	-
YoY %	5.88%	3.05%	26.43%	-10.83%	-5.93%	-2.30%	-	-
Horiz. %	113.04%	106.76%	103.60%	81.95%	91.90%	97.70%	100.00%	-
Total Cost	349,385	337,466	326,584	325,971	325,237	312,506	294,788	11.98%
YoY %	3.53%	3.33%	0.19%	0.23%	4.07%	6.01%	-	-
Horiz. %	118.52%	114.48%	110.79%	110.58%	110.33%	106.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,926	151,526	160,179	145,866	147,663	143,747	143,296	9.81%
YoY %	8.84%	-5.40%	9.81%	-1.22%	2.72%	0.31%	-	-
Horiz. %	115.09%	105.74%	111.78%	101.79%	103.05%	100.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	13,408	12,680	25,425	5,905	7,875	11,831	-	-
YoY %	5.74%	-50.13%	330.57%	-25.02%	-33.44%	0.00%	-	-
Horiz. %	113.33%	107.18%	214.90%	49.91%	66.56%	100.00%	-	-
Div Payout %	106.61%	133.33%	191.57%	25.53%	31.68%	48.54%	-	-
YoY %	-20.04%	-30.40%	650.37%	-19.41%	-34.73%	0.00%	-	-
Horiz. %	219.63%	274.68%	394.66%	52.60%	65.27%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	164,926	151,526	160,179	145,866	147,663	143,747	143,296	9.81%
YoY %	8.84%	-5.40%	9.81%	-1.22%	2.72%	0.31%	-	-
Horiz. %	115.09%	105.74%	111.78%	101.79%	103.05%	100.31%	100.00%	-
NOSH	67,043	63,400	63,563	59,055	59,065	59,155	59,458	8.32%
YoY %	5.75%	-0.26%	7.63%	-0.02%	-0.15%	-0.51%	-	-
Horiz. %	112.76%	106.63%	106.90%	99.32%	99.34%	99.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	3.48%	2.74%	3.91%	6.63%	7.10%	7.24%	8.21%	-
YoY %	27.01%	-29.92%	-41.03%	-6.62%	-1.93%	-11.81%	-	-
Horiz. %	42.39%	33.37%	47.62%	80.76%	86.48%	88.19%	100.00%	-
ROE	7.63%	6.28%	8.29%	15.86%	16.84%	16.95%	18.41%	-
YoY %	21.50%	-24.25%	-47.73%	-5.82%	-0.65%	-7.93%	-	-
Horiz. %	41.44%	34.11%	45.03%	86.15%	91.47%	92.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	539.91	547.29	534.69	591.19	592.75	569.49	540.15	-0.02%
YoY %	-1.35%	2.36%	-9.56%	-0.26%	4.08%	5.43%	-	-
Horiz. %	99.96%	101.32%	98.99%	109.45%	109.74%	105.43%	100.00%	-
EPS	18.76	15.00	20.88	39.17	42.09	41.20	44.36	-43.62%
YoY %	25.07%	-28.16%	-46.69%	-6.94%	2.16%	-7.12%	-	-
Horiz. %	42.29%	33.81%	47.07%	88.30%	94.88%	92.88%	100.00%	-
DPS	20.00	20.00	40.00	10.00	13.33	20.00	0.00	-
YoY %	0.00%	-50.00%	300.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	50.00%	66.65%	100.00%	-	-
NAPS	2.46	2.39	2.52	2.47	2.50	2.43	2.41	1.37%
YoY %	2.93%	-5.16%	2.02%	-1.20%	2.88%	0.83%	-	-
Horiz. %	102.07%	99.17%	104.56%	102.49%	103.73%	100.83%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 59,090
RPS	248.75	238.45	233.56	239.93	240.60	231.51	220.71	8.29%
YoY %	4.32%	2.09%	-2.65%	-0.28%	3.93%	4.89%	-	-
Horiz. %	112.70%	108.04%	105.82%	108.71%	109.01%	104.89%	100.00%	-
EPS	8.64	6.54	9.12	15.90	17.09	16.75	18.13	-38.96%
YoY %	32.11%	-28.29%	-42.64%	-6.96%	2.03%	-7.61%	-	-
Horiz. %	47.66%	36.07%	50.30%	87.70%	94.26%	92.39%	100.00%	-
DPS	9.21	8.71	17.47	4.06	5.41	8.13	0.00	-
YoY %	5.74%	-50.14%	330.30%	-24.95%	-33.46%	0.00%	-	-
Horiz. %	113.28%	107.13%	214.88%	49.94%	66.54%	100.00%	-	-
NAPS	1.1334	1.0413	1.1008	1.0024	1.0148	0.9879	0.9848	9.81%
YoY %	8.84%	-5.41%	9.82%	-1.22%	2.72%	0.31%	-	-
Horiz. %	115.09%	105.74%	111.78%	101.79%	103.05%	100.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.30	2.70	2.72	2.89	2.75	2.43	1.94	-
P/RPS	0.43	0.49	0.51	0.49	0.46	0.43	0.36	12.56%
YoY %	-12.24%	-3.92%	4.08%	6.52%	6.98%	19.44%	-	-
Horiz. %	119.44%	136.11%	141.67%	136.11%	127.78%	119.44%	100.00%	-
P/EPS	12.26	18.00	13.03	7.38	6.53	5.90	4.37	98.79%
YoY %	-31.89%	38.14%	76.56%	13.02%	10.68%	35.01%	-	-
Horiz. %	280.55%	411.90%	298.17%	168.88%	149.43%	135.01%	100.00%	-
EY	8.16	5.56	7.68	13.55	15.31	16.95	22.87	-49.66%
YoY %	46.76%	-27.60%	-43.32%	-11.50%	-9.68%	-25.89%	-	-
Horiz. %	35.68%	24.31%	33.58%	59.25%	66.94%	74.11%	100.00%	-
DY	8.70	7.41	14.71	3.46	4.85	8.23	0.00	-
YoY %	17.41%	-49.63%	325.14%	-28.66%	-41.07%	0.00%	-	-
Horiz. %	105.71%	90.04%	178.74%	42.04%	58.93%	100.00%	-	-
P/NAPS	0.93	1.13	1.08	1.17	1.10	1.00	0.80	10.54%
YoY %	-17.70%	4.63%	-7.69%	6.36%	10.00%	25.00%	-	-
Horiz. %	116.25%	141.25%	135.00%	146.25%	137.50%	125.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	22/08/07	28/05/07	26/02/07	27/11/06	29/08/06	22/05/06	-
Price	2.13	2.42	2.96	3.00	2.77	2.76	2.05	-
P/RPS	0.39	0.44	0.55	0.51	0.47	0.48	0.38	1.74%
YoY %	-11.36%	-20.00%	7.84%	8.51%	-2.08%	26.32%	-	-
Horiz. %	102.63%	115.79%	144.74%	134.21%	123.68%	126.32%	100.00%	-
P/EPS	11.35	16.13	14.18	7.66	6.58	6.70	4.62	81.96%
YoY %	-29.63%	13.75%	85.12%	16.41%	-1.79%	45.02%	-	-
Horiz. %	245.67%	349.13%	306.93%	165.80%	142.42%	145.02%	100.00%	-
EY	8.81	6.20	7.05	13.06	15.20	14.93	21.64	-45.03%
YoY %	42.10%	-12.06%	-46.02%	-14.08%	1.81%	-31.01%	-	-
Horiz. %	40.71%	28.65%	32.58%	60.35%	70.24%	68.99%	100.00%	-
DY	9.39	8.26	13.51	3.33	4.81	7.25	0.00	-
YoY %	13.68%	-38.86%	305.71%	-30.77%	-33.66%	0.00%	-	-
Horiz. %	129.52%	113.93%	186.34%	45.93%	66.34%	100.00%	-	-
P/NAPS	0.87	1.01	1.17	1.21	1.11	1.14	0.85	1.56%
YoY %	-13.86%	-13.68%	-3.31%	9.01%	-2.63%	34.12%	-	-
Horiz. %	102.35%	118.82%	137.65%	142.35%	130.59%	134.12%	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