[MAMEE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 17.23%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 396,967 402,140 381,778 368,624 359,742 361,973 346,984 9.34%
PBT 30,089 24,837 19,152 21,056 19,918 18,094 13,356 71.42%
Tax -6,482 -5,665 -3,444 -4,648 -5,918 -5,506 -3,838 41.59%
NP 23,607 19,172 15,708 16,408 14,000 12,588 9,518 82.72%
-
NP to SH 23,597 19,162 15,700 16,400 13,989 12,577 9,510 82.77%
-
Tax Rate 21.54% 22.81% 17.98% 22.07% 29.71% 30.43% 28.74% -
Total Cost 373,360 382,968 366,070 352,216 345,742 349,385 337,466 6.93%
-
Net Worth 190,108 184,423 180,403 180,595 147,856 164,926 151,526 16.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,062 10,832 8,126 16,269 9,945 13,408 12,680 -53.02%
Div Payout % 17.21% 56.53% 51.76% 99.21% 71.10% 106.61% 133.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 190,108 184,423 180,403 180,595 147,856 164,926 151,526 16.24%
NOSH 81,242 81,243 81,262 81,349 66,303 67,043 63,400 17.88%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.95% 4.77% 4.11% 4.45% 3.89% 3.48% 2.74% -
ROE 12.41% 10.39% 8.70% 9.08% 9.46% 7.63% 6.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 488.62 494.98 469.81 453.14 542.57 539.91 547.29 -7.24%
EPS 29.05 23.59 19.32 20.16 21.10 18.76 15.00 55.06%
DPS 5.00 13.33 10.00 20.00 15.00 20.00 20.00 -60.14%
NAPS 2.34 2.27 2.22 2.22 2.23 2.46 2.39 -1.39%
Adjusted Per Share Value based on latest NOSH - 81,349
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 272.80 276.36 262.36 253.32 247.22 248.75 238.45 9.34%
EPS 16.22 13.17 10.79 11.27 9.61 8.64 6.54 82.72%
DPS 2.79 7.44 5.58 11.18 6.83 9.21 8.71 -53.02%
NAPS 1.3065 1.2674 1.2398 1.2411 1.0161 1.1334 1.0413 16.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.79 1.80 2.00 2.09 2.25 2.30 2.70 -
P/RPS 0.37 0.36 0.43 0.46 0.41 0.43 0.49 -17.00%
P/EPS 6.16 7.63 10.35 10.37 10.66 12.26 18.00 -50.91%
EY 16.23 13.10 9.66 9.65 9.38 8.16 5.56 103.58%
DY 2.79 7.41 5.00 9.57 6.67 8.70 7.41 -47.70%
P/NAPS 0.76 0.79 0.90 0.94 1.01 0.93 1.13 -23.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 -
Price 1.84 1.65 1.83 1.90 2.05 2.13 2.42 -
P/RPS 0.38 0.33 0.39 0.42 0.38 0.39 0.44 -9.27%
P/EPS 6.33 7.00 9.47 9.42 9.72 11.35 16.13 -46.24%
EY 15.79 14.29 10.56 10.61 10.29 8.81 6.20 85.96%
DY 2.72 8.08 5.46 10.53 7.32 9.39 8.26 -52.15%
P/NAPS 0.79 0.73 0.82 0.86 0.92 0.87 1.01 -15.04%

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