[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
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 411,145 388,988 366,152 396,967 402,140 381,778 368,624 7.54%
PBT 57,658 54,320 54,980 30,089 24,837 19,152 21,056 95.60%
Tax -13,201 -11,894 -12,852 -6,482 -5,665 -3,444 -4,648 100.42%
NP 44,457 42,426 42,128 23,607 19,172 15,708 16,408 94.23%
-
NP to SH 44,444 42,416 42,124 23,597 19,162 15,700 16,400 94.25%
-
Tax Rate 22.90% 21.90% 23.38% 21.54% 22.81% 17.98% 22.07% -
Total Cost 366,688 346,562 324,024 373,360 382,968 366,070 352,216 2.71%
-
Net Worth 219,563 207,522 200,823 190,108 184,423 180,403 180,595 13.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,421 - 16,327 4,062 10,832 8,126 16,269 -51.90%
Div Payout % 12.20% - 38.76% 17.21% 56.53% 51.76% 99.21% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 219,563 207,522 200,823 190,108 184,423 180,403 180,595 13.89%
NOSH 81,319 81,381 81,635 81,242 81,243 81,262 81,349 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.81% 10.91% 11.51% 5.95% 4.77% 4.11% 4.45% -
ROE 20.24% 20.44% 20.98% 12.41% 10.39% 8.70% 9.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 505.59 477.98 448.52 488.62 494.98 469.81 453.14 7.56%
EPS 54.65 52.12 51.60 29.05 23.59 19.32 20.16 94.29%
DPS 6.67 0.00 20.00 5.00 13.33 10.00 20.00 -51.87%
NAPS 2.70 2.55 2.46 2.34 2.27 2.22 2.22 13.92%
Adjusted Per Share Value based on latest NOSH - 81,241
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 282.55 267.32 251.63 272.80 276.36 262.36 253.32 7.54%
EPS 30.54 29.15 28.95 16.22 13.17 10.79 11.27 94.25%
DPS 3.73 0.00 11.22 2.79 7.44 5.58 11.18 -51.86%
NAPS 1.5089 1.4261 1.3801 1.3065 1.2674 1.2398 1.2411 13.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 5.20 4.41 3.84 6.16 7.63 10.35 10.37 -36.85%
EY 19.24 22.66 26.06 16.23 13.10 9.66 9.65 58.34%
DY 2.35 0.00 10.10 2.79 7.41 5.00 9.57 -60.75%
P/NAPS 1.05 0.90 0.80 0.76 0.79 0.90 0.94 7.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 3.75 4.80 4.36 6.33 7.00 9.47 9.42 -45.85%
EY 26.66 20.85 22.93 15.79 14.29 10.56 10.61 84.72%
DY 3.25 0.00 8.89 2.72 8.08 5.46 10.53 -54.29%
P/NAPS 0.76 0.98 0.91 0.79 0.73 0.82 0.86 -7.90%

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