[MAMEE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 23.14%

YoY- 68.68%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	411,145	388,988	366,152	396,967	402,140	381,778	368,624	7.54%
YoY %	5.70%	6.24%	-7.76%	-1.29%	5.33%	3.57%	-	-
Horiz. %	111.54%	105.52%	99.33%	107.69%	109.09%	103.57%	100.00%	-
PBT	57,658	54,320	54,980	30,089	24,837	19,152	21,056	95.60%
YoY %	6.15%	-1.20%	82.72%	21.15%	29.68%	-9.04%	-	-
Horiz. %	273.83%	257.98%	261.11%	142.90%	117.96%	90.96%	100.00%	-
Tax	-13,201	-11,894	-12,852	-6,482	-5,665	-3,444	-4,648	100.42%
YoY %	-10.99%	7.45%	-98.27%	-14.42%	-64.49%	25.90%	-	-
Horiz. %	284.01%	255.90%	276.51%	139.46%	121.88%	74.10%	100.00%	-
NP	44,457	42,426	42,128	23,607	19,172	15,708	16,408	94.23%
YoY %	4.79%	0.71%	78.46%	23.13%	22.05%	-4.27%	-	-
Horiz. %	270.95%	258.57%	256.75%	143.87%	116.85%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,444	42,416	42,124	23,597	19,162	15,700	16,400	94.25%
YoY %	4.78%	0.69%	78.51%	23.14%	22.05%	-4.27%	-	-
Horiz. %	271.00%	258.63%	256.85%	143.88%	116.84%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.90%	21.90%	23.38%	21.54%	22.81%	17.98%	22.07%	-
YoY %	4.57%	-6.33%	8.54%	-5.57%	26.86%	-18.53%	-	-
Horiz. %	103.76%	99.23%	105.94%	97.60%	103.35%	81.47%	100.00%	-
Total Cost	366,688	346,562	324,024	373,360	382,968	366,070	352,216	2.71%
YoY %	5.81%	6.96%	-13.21%	-2.51%	4.62%	3.93%	-	-
Horiz. %	104.11%	98.39%	92.00%	106.00%	108.73%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	219,563	207,522	200,823	190,108	184,423	180,403	180,595	13.89%
YoY %	5.80%	3.34%	5.64%	3.08%	2.23%	-0.11%	-	-
Horiz. %	121.58%	114.91%	111.20%	105.27%	102.12%	99.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	5,421	-	16,327	4,062	10,832	8,126	16,269	-51.90%
YoY %	0.00%	-	301.94%	-62.50%	33.30%	-50.05%	-	-
Horiz. %	33.32%	-	100.36%	24.97%	66.58%	49.95%	100.00%	-
Div Payout %	12.20%	-	38.76%	17.21%	56.53%	51.76%	99.21%	-
YoY %	0.00%	-	125.22%	-69.56%	9.22%	-47.83%	-	-
Horiz. %	12.30%	-	39.07%	17.35%	56.98%	52.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	219,563	207,522	200,823	190,108	184,423	180,403	180,595	13.89%
YoY %	5.80%	3.34%	5.64%	3.08%	2.23%	-0.11%	-	-
Horiz. %	121.58%	114.91%	111.20%	105.27%	102.12%	99.89%	100.00%	-
NOSH	81,319	81,381	81,635	81,242	81,243	81,262	81,349	-0.02%
YoY %	-0.08%	-0.31%	0.48%	-0.00%	-0.02%	-0.11%	-	-
Horiz. %	99.96%	100.04%	100.35%	99.87%	99.87%	99.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.81%	10.91%	11.51%	5.95%	4.77%	4.11%	4.45%	-
YoY %	-0.92%	-5.21%	93.45%	24.74%	16.06%	-7.64%	-	-
Horiz. %	242.92%	245.17%	258.65%	133.71%	107.19%	92.36%	100.00%	-
ROE	20.24%	20.44%	20.98%	12.41%	10.39%	8.70%	9.08%	-
YoY %	-0.98%	-2.57%	69.06%	19.44%	19.43%	-4.19%	-	-
Horiz. %	222.91%	225.11%	231.06%	136.67%	114.43%	95.81%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	505.59	477.98	448.52	488.62	494.98	469.81	453.14	7.56%
YoY %	5.78%	6.57%	-8.21%	-1.28%	5.36%	3.68%	-	-
Horiz. %	111.57%	105.48%	98.98%	107.83%	109.23%	103.68%	100.00%	-
EPS	54.65	52.12	51.60	29.05	23.59	19.32	20.16	94.29%
YoY %	4.85%	1.01%	77.62%	23.15%	22.10%	-4.17%	-	-
Horiz. %	271.08%	258.53%	255.95%	144.10%	117.01%	95.83%	100.00%	-
DPS	6.67	0.00	20.00	5.00	13.33	10.00	20.00	-51.87%
YoY %	0.00%	0.00%	300.00%	-62.49%	33.30%	-50.00%	-	-
Horiz. %	33.35%	0.00%	100.00%	25.00%	66.65%	50.00%	100.00%	-
NAPS	2.70	2.55	2.46	2.34	2.27	2.22	2.22	13.92%
YoY %	5.88%	3.66%	5.13%	3.08%	2.25%	0.00%	-	-
Horiz. %	121.62%	114.86%	110.81%	105.41%	102.25%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 81,241
RPS	282.55	267.32	251.63	272.80	276.36	262.36	253.32	7.54%
YoY %	5.70%	6.24%	-7.76%	-1.29%	5.34%	3.57%	-	-
Horiz. %	111.54%	105.53%	99.33%	107.69%	109.10%	103.57%	100.00%	-
EPS	30.54	29.15	28.95	16.22	13.17	10.79	11.27	94.25%
YoY %	4.77%	0.69%	78.48%	23.16%	22.06%	-4.26%	-	-
Horiz. %	270.98%	258.65%	256.88%	143.92%	116.86%	95.74%	100.00%	-
DPS	3.73	0.00	11.22	2.79	7.44	5.58	11.18	-51.86%
YoY %	0.00%	0.00%	302.15%	-62.50%	33.33%	-50.09%	-	-
Horiz. %	33.36%	0.00%	100.36%	24.96%	66.55%	49.91%	100.00%	-
NAPS	1.5089	1.4261	1.3801	1.3065	1.2674	1.2398	1.2411	13.89%
YoY %	5.81%	3.33%	5.63%	3.09%	2.23%	-0.10%	-	-
Horiz. %	121.58%	114.91%	111.20%	105.27%	102.12%	99.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.84	2.30	1.98	1.79	1.80	2.00	2.09	-
P/RPS	0.56	0.48	0.44	0.37	0.36	0.43	0.46	13.99%
YoY %	16.67%	9.09%	18.92%	2.78%	-16.28%	-6.52%	-	-
Horiz. %	121.74%	104.35%	95.65%	80.43%	78.26%	93.48%	100.00%	-
P/EPS	5.20	4.41	3.84	6.16	7.63	10.35	10.37	-36.85%
YoY %	17.91%	14.84%	-37.66%	-19.27%	-26.28%	-0.19%	-	-
Horiz. %	50.14%	42.53%	37.03%	59.40%	73.58%	99.81%	100.00%	-
EY	19.24	22.66	26.06	16.23	13.10	9.66	9.65	58.34%
YoY %	-15.09%	-13.05%	60.57%	23.89%	35.61%	0.10%	-	-
Horiz. %	199.38%	234.82%	270.05%	168.19%	135.75%	100.10%	100.00%	-
DY	2.35	0.00	10.10	2.79	7.41	5.00	9.57	-60.75%
YoY %	0.00%	0.00%	262.01%	-62.35%	48.20%	-47.75%	-	-
Horiz. %	24.56%	0.00%	105.54%	29.15%	77.43%	52.25%	100.00%	-
P/NAPS	1.05	0.90	0.80	0.76	0.79	0.90	0.94	7.64%
YoY %	16.67%	12.50%	5.26%	-3.80%	-12.22%	-4.26%	-	-
Horiz. %	111.70%	95.74%	85.11%	80.85%	84.04%	95.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	20/08/09	28/05/09	26/02/09	26/11/08	29/08/08	19/08/08	-
Price	2.05	2.50	2.25	1.84	1.65	1.83	1.90	-
P/RPS	0.41	0.52	0.50	0.38	0.33	0.39	0.42	-1.59%
YoY %	-21.15%	4.00%	31.58%	15.15%	-15.38%	-7.14%	-	-
Horiz. %	97.62%	123.81%	119.05%	90.48%	78.57%	92.86%	100.00%	-
P/EPS	3.75	4.80	4.36	6.33	7.00	9.47	9.42	-45.85%
YoY %	-21.88%	10.09%	-31.12%	-9.57%	-26.08%	0.53%	-	-
Horiz. %	39.81%	50.96%	46.28%	67.20%	74.31%	100.53%	100.00%	-
EY	26.66	20.85	22.93	15.79	14.29	10.56	10.61	84.72%
YoY %	27.87%	-9.07%	45.22%	10.50%	35.32%	-0.47%	-	-
Horiz. %	251.27%	196.51%	216.12%	148.82%	134.68%	99.53%	100.00%	-
DY	3.25	0.00	8.89	2.72	8.08	5.46	10.53	-54.29%
YoY %	0.00%	0.00%	226.84%	-66.34%	47.99%	-48.15%	-	-
Horiz. %	30.86%	0.00%	84.43%	25.83%	76.73%	51.85%	100.00%	-
P/NAPS	0.76	0.98	0.91	0.79	0.73	0.82	0.86	-7.90%
YoY %	-22.45%	7.69%	15.19%	8.22%	-10.98%	-4.65%	-	-
Horiz. %	88.37%	113.95%	105.81%	91.86%	84.88%	95.35%	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