[MAMEE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.15%
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 476,490 471,130 461,468 411,567 411,145 388,988 366,152 19.17%
PBT 59,550 58,164 63,412 55,466 57,658 54,320 54,980 5.46%
Tax -13,237 -13,098 -15,540 -11,078 -13,201 -11,894 -12,852 1.98%
NP 46,313 45,066 47,872 44,388 44,457 42,426 42,128 6.51%
-
NP to SH 46,317 45,076 47,860 44,377 44,444 42,416 42,124 6.52%
-
Tax Rate 22.23% 22.52% 24.51% 19.97% 22.90% 21.90% 23.38% -
Total Cost 430,177 426,064 413,596 367,179 366,688 346,562 324,024 20.77%
-
Net Worth 251,026 237,933 237,840 133,549 219,563 207,522 200,823 16.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,621 20,436 - 8,672 5,421 - 16,327 -11.36%
Div Payout % 29.41% 45.34% - 19.54% 12.20% - 38.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 251,026 237,933 237,840 133,549 219,563 207,522 200,823 16.02%
NOSH 145,945 145,971 145,914 86,720 81,319 81,381 81,635 47.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.72% 9.57% 10.37% 10.79% 10.81% 10.91% 11.51% -
ROE 18.45% 18.94% 20.12% 33.23% 20.24% 20.44% 20.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 326.49 322.75 316.26 474.59 505.59 477.98 448.52 -19.06%
EPS 31.73 30.88 32.80 30.29 54.65 52.12 51.60 -27.66%
DPS 9.33 14.00 0.00 10.00 6.67 0.00 20.00 -39.82%
NAPS 1.72 1.63 1.63 1.54 2.70 2.55 2.46 -21.20%
Adjusted Per Share Value based on latest NOSH - 86,739
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 327.45 323.77 317.13 282.84 282.55 267.32 251.63 19.17%
EPS 31.83 30.98 32.89 30.50 30.54 29.15 28.95 6.52%
DPS 9.36 14.04 0.00 5.96 3.73 0.00 11.22 -11.37%
NAPS 1.7251 1.6351 1.6345 0.9178 1.5089 1.4261 1.3801 16.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.47 3.26 3.00 2.08 2.84 2.30 1.98 -
P/RPS 1.06 1.01 0.95 0.44 0.56 0.48 0.44 79.61%
P/EPS 10.93 10.56 9.15 4.06 5.20 4.41 3.84 100.71%
EY 9.15 9.47 10.93 24.60 19.24 22.66 26.06 -50.19%
DY 2.69 4.29 0.00 4.81 2.35 0.00 10.10 -58.57%
P/NAPS 2.02 2.00 1.84 1.35 1.05 0.90 0.80 85.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 3.33 3.60 2.85 2.46 2.05 2.50 2.25 -
P/RPS 1.02 1.12 0.90 0.52 0.41 0.52 0.50 60.77%
P/EPS 10.49 11.66 8.69 4.81 3.75 4.80 4.36 79.45%
EY 9.53 8.58 11.51 20.80 26.66 20.85 22.93 -44.27%
DY 2.80 3.89 0.00 4.07 3.25 0.00 8.89 -53.67%
P/NAPS 1.94 2.21 1.75 1.60 0.76 0.98 0.91 65.56%

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