[MAMEE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -42.62%

YoY- -49.68%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	359,742	361,973	346,984	339,864	349,129	350,109	336,884	4.46%
YoY %	-0.62%	4.32%	2.09%	-2.65%	-0.28%	3.93%	-	-
Horiz. %	106.79%	107.45%	103.00%	100.88%	103.63%	103.93%	100.00%	-
PBT	19,918	18,094	13,356	18,416	29,712	33,050	33,076	-28.62%
YoY %	10.08%	35.47%	-27.48%	-38.02%	-10.10%	-0.08%	-	-
Horiz. %	60.22%	54.70%	40.38%	55.68%	89.83%	99.92%	100.00%	-
Tax	-5,918	-5,506	-3,838	-5,136	-6,554	-8,178	-8,698	-22.58%
YoY %	-7.48%	-43.46%	25.27%	21.64%	19.86%	5.98%	-	-
Horiz. %	68.04%	63.30%	44.13%	59.05%	75.35%	94.02%	100.00%	-
NP	14,000	12,588	9,518	13,280	23,158	24,872	24,378	-30.83%
YoY %	11.22%	32.25%	-28.33%	-42.65%	-6.89%	2.03%	-	-
Horiz. %	57.43%	51.64%	39.04%	54.48%	95.00%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,989	12,577	9,510	13,272	23,132	24,862	24,372	-30.86%
YoY %	11.23%	32.25%	-28.35%	-42.62%	-6.96%	2.01%	-	-
Horiz. %	57.40%	51.60%	39.02%	54.46%	94.91%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.71%	30.43%	28.74%	27.89%	22.06%	24.74%	26.30%	-
YoY %	-2.37%	5.88%	3.05%	26.43%	-10.83%	-5.93%	-	-
Horiz. %	112.97%	115.70%	109.28%	106.05%	83.88%	94.07%	100.00%	-
Total Cost	345,742	349,385	337,466	326,584	325,971	325,237	312,506	6.95%
YoY %	-1.04%	3.53%	3.33%	0.19%	0.23%	4.07%	-	-
Horiz. %	110.64%	111.80%	107.99%	104.50%	104.31%	104.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,856	164,926	151,526	160,179	145,866	147,663	143,747	1.89%
YoY %	-10.35%	8.84%	-5.40%	9.81%	-1.22%	2.72%	-	-
Horiz. %	102.86%	114.73%	105.41%	111.43%	101.47%	102.72%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	9,945	13,408	12,680	25,425	5,905	7,875	11,831	-10.90%
YoY %	-25.83%	5.74%	-50.13%	330.57%	-25.02%	-33.44%	-	-
Horiz. %	84.06%	113.33%	107.18%	214.90%	49.91%	66.56%	100.00%	-
Div Payout %	71.10%	106.61%	133.33%	191.57%	25.53%	31.68%	48.54%	-
YoY %	-33.31%	-20.04%	-30.40%	650.37%	-19.41%	-34.73%	-	-
Horiz. %	146.48%	219.63%	274.68%	394.66%	52.60%	65.27%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	147,856	164,926	151,526	160,179	145,866	147,663	143,747	1.89%
YoY %	-10.35%	8.84%	-5.40%	9.81%	-1.22%	2.72%	-	-
Horiz. %	102.86%	114.73%	105.41%	111.43%	101.47%	102.72%	100.00%	-
NOSH	66,303	67,043	63,400	63,563	59,055	59,065	59,155	7.87%
YoY %	-1.10%	5.75%	-0.26%	7.63%	-0.02%	-0.15%	-	-
Horiz. %	112.08%	113.33%	107.18%	107.45%	99.83%	99.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	3.89%	3.48%	2.74%	3.91%	6.63%	7.10%	7.24%	-
YoY %	11.78%	27.01%	-29.92%	-41.03%	-6.62%	-1.93%	-	-
Horiz. %	53.73%	48.07%	37.85%	54.01%	91.57%	98.07%	100.00%	-
ROE	9.46%	7.63%	6.28%	8.29%	15.86%	16.84%	16.95%	-
YoY %	23.98%	21.50%	-24.25%	-47.73%	-5.82%	-0.65%	-	-
Horiz. %	55.81%	45.01%	37.05%	48.91%	93.57%	99.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	542.57	539.91	547.29	534.69	591.19	592.75	569.49	-3.16%
YoY %	0.49%	-1.35%	2.36%	-9.56%	-0.26%	4.08%	-	-
Horiz. %	95.27%	94.81%	96.10%	93.89%	103.81%	104.08%	100.00%	-
EPS	21.10	18.76	15.00	20.88	39.17	42.09	41.20	-35.91%
YoY %	12.47%	25.07%	-28.16%	-46.69%	-6.94%	2.16%	-	-
Horiz. %	51.21%	45.53%	36.41%	50.68%	95.07%	102.16%	100.00%	-
DPS	15.00	20.00	20.00	40.00	10.00	13.33	20.00	-17.40%
YoY %	-25.00%	0.00%	-50.00%	300.00%	-24.98%	-33.35%	-	-
Horiz. %	75.00%	100.00%	100.00%	200.00%	50.00%	66.65%	100.00%	-
NAPS	2.23	2.46	2.39	2.52	2.47	2.50	2.43	-5.55%
YoY %	-9.35%	2.93%	-5.16%	2.02%	-1.20%	2.88%	-	-
Horiz. %	91.77%	101.23%	98.35%	103.70%	101.65%	102.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,563
RPS	247.22	248.75	238.45	233.56	239.93	240.60	231.51	4.46%
YoY %	-0.62%	4.32%	2.09%	-2.65%	-0.28%	3.93%	-	-
Horiz. %	106.79%	107.45%	103.00%	100.89%	103.64%	103.93%	100.00%	-
EPS	9.61	8.64	6.54	9.12	15.90	17.09	16.75	-30.88%
YoY %	11.23%	32.11%	-28.29%	-42.64%	-6.96%	2.03%	-	-
Horiz. %	57.37%	51.58%	39.04%	54.45%	94.93%	102.03%	100.00%	-
DPS	6.83	9.21	8.71	17.47	4.06	5.41	8.13	-10.93%
YoY %	-25.84%	5.74%	-50.14%	330.30%	-24.95%	-33.46%	-	-
Horiz. %	84.01%	113.28%	107.13%	214.88%	49.94%	66.54%	100.00%	-
NAPS	1.0161	1.1334	1.0413	1.1008	1.0024	1.0148	0.9879	1.88%
YoY %	-10.35%	8.84%	-5.41%	9.82%	-1.22%	2.72%	-	-
Horiz. %	102.85%	114.73%	105.41%	111.43%	101.47%	102.72%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.25	2.30	2.70	2.72	2.89	2.75	2.43	-
P/RPS	0.41	0.43	0.49	0.51	0.49	0.46	0.43	-3.11%
YoY %	-4.65%	-12.24%	-3.92%	4.08%	6.52%	6.98%	-	-
Horiz. %	95.35%	100.00%	113.95%	118.60%	113.95%	106.98%	100.00%	-
P/EPS	10.66	12.26	18.00	13.03	7.38	6.53	5.90	48.18%
YoY %	-13.05%	-31.89%	38.14%	76.56%	13.02%	10.68%	-	-
Horiz. %	180.68%	207.80%	305.08%	220.85%	125.08%	110.68%	100.00%	-
EY	9.38	8.16	5.56	7.68	13.55	15.31	16.95	-32.52%
YoY %	14.95%	46.76%	-27.60%	-43.32%	-11.50%	-9.68%	-	-
Horiz. %	55.34%	48.14%	32.80%	45.31%	79.94%	90.32%	100.00%	-
DY	6.67	8.70	7.41	14.71	3.46	4.85	8.23	-13.04%
YoY %	-23.33%	17.41%	-49.63%	325.14%	-28.66%	-41.07%	-	-
Horiz. %	81.04%	105.71%	90.04%	178.74%	42.04%	58.93%	100.00%	-
P/NAPS	1.01	0.93	1.13	1.08	1.17	1.10	1.00	0.66%
YoY %	8.60%	-17.70%	4.63%	-7.69%	6.36%	10.00%	-	-
Horiz. %	101.00%	93.00%	113.00%	108.00%	117.00%	110.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	26/11/07	22/08/07	28/05/07	26/02/07	27/11/06	29/08/06	-
Price	2.05	2.13	2.42	2.96	3.00	2.77	2.76	-
P/RPS	0.38	0.39	0.44	0.55	0.51	0.47	0.48	-14.38%
YoY %	-2.56%	-11.36%	-20.00%	7.84%	8.51%	-2.08%	-	-
Horiz. %	79.17%	81.25%	91.67%	114.58%	106.25%	97.92%	100.00%	-
P/EPS	9.72	11.35	16.13	14.18	7.66	6.58	6.70	28.06%
YoY %	-14.36%	-29.63%	13.75%	85.12%	16.41%	-1.79%	-	-
Horiz. %	145.07%	169.40%	240.75%	211.64%	114.33%	98.21%	100.00%	-
EY	10.29	8.81	6.20	7.05	13.06	15.20	14.93	-21.92%
YoY %	16.80%	42.10%	-12.06%	-46.02%	-14.08%	1.81%	-	-
Horiz. %	68.92%	59.01%	41.53%	47.22%	87.47%	101.81%	100.00%	-
DY	7.32	9.39	8.26	13.51	3.33	4.81	7.25	0.64%
YoY %	-22.04%	13.68%	-38.86%	305.71%	-30.77%	-33.66%	-	-
Horiz. %	100.97%	129.52%	113.93%	186.34%	45.93%	66.34%	100.00%	-
P/NAPS	0.92	0.87	1.01	1.17	1.21	1.11	1.14	-13.28%
YoY %	5.75%	-13.86%	-13.68%	-3.31%	9.01%	-2.63%	-	-
Horiz. %	80.70%	76.32%	88.60%	102.63%	106.14%	97.37%	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