[MAMEE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.22%
YoY- -39.53%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 402,140 381,778 368,624 359,742 361,973 346,984 339,864 11.83%
PBT 24,837 19,152 21,056 19,918 18,094 13,356 18,416 22.00%
Tax -5,665 -3,444 -4,648 -5,918 -5,506 -3,838 -5,136 6.73%
NP 19,172 15,708 16,408 14,000 12,588 9,518 13,280 27.65%
-
NP to SH 19,162 15,700 16,400 13,989 12,577 9,510 13,272 27.65%
-
Tax Rate 22.81% 17.98% 22.07% 29.71% 30.43% 28.74% 27.89% -
Total Cost 382,968 366,070 352,216 345,742 349,385 337,466 326,584 11.16%
-
Net Worth 184,423 180,403 180,595 147,856 164,926 151,526 160,179 9.82%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,832 8,126 16,269 9,945 13,408 12,680 25,425 -43.29%
Div Payout % 56.53% 51.76% 99.21% 71.10% 106.61% 133.33% 191.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,423 180,403 180,595 147,856 164,926 151,526 160,179 9.82%
NOSH 81,243 81,262 81,349 66,303 67,043 63,400 63,563 17.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.77% 4.11% 4.45% 3.89% 3.48% 2.74% 3.91% -
ROE 10.39% 8.70% 9.08% 9.46% 7.63% 6.28% 8.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 494.98 469.81 453.14 542.57 539.91 547.29 534.69 -5.00%
EPS 23.59 19.32 20.16 21.10 18.76 15.00 20.88 8.45%
DPS 13.33 10.00 20.00 15.00 20.00 20.00 40.00 -51.83%
NAPS 2.27 2.22 2.22 2.23 2.46 2.39 2.52 -6.71%
Adjusted Per Share Value based on latest NOSH - 66,331
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 276.36 262.36 253.32 247.22 248.75 238.45 233.56 11.83%
EPS 13.17 10.79 11.27 9.61 8.64 6.54 9.12 27.67%
DPS 7.44 5.58 11.18 6.83 9.21 8.71 17.47 -43.30%
NAPS 1.2674 1.2398 1.2411 1.0161 1.1334 1.0413 1.1008 9.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.00 2.09 2.25 2.30 2.70 2.72 -
P/RPS 0.36 0.43 0.46 0.41 0.43 0.49 0.51 -20.67%
P/EPS 7.63 10.35 10.37 10.66 12.26 18.00 13.03 -29.93%
EY 13.10 9.66 9.65 9.38 8.16 5.56 7.68 42.62%
DY 7.41 5.00 9.57 6.67 8.70 7.41 14.71 -36.61%
P/NAPS 0.79 0.90 0.94 1.01 0.93 1.13 1.08 -18.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 -
Price 1.65 1.83 1.90 2.05 2.13 2.42 2.96 -
P/RPS 0.33 0.39 0.42 0.38 0.39 0.44 0.55 -28.79%
P/EPS 7.00 9.47 9.42 9.72 11.35 16.13 14.18 -37.45%
EY 14.29 10.56 10.61 10.29 8.81 6.20 7.05 59.95%
DY 8.08 5.46 10.53 7.32 9.39 8.26 13.51 -28.94%
P/NAPS 0.73 0.82 0.86 0.92 0.87 1.01 1.17 -26.92%

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