[MAMEE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 78.51%
YoY- 156.85%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 411,567 411,145 388,988 366,152 396,967 402,140 381,778 5.12%
PBT 55,466 57,658 54,320 54,980 30,089 24,837 19,152 102.78%
Tax -11,078 -13,201 -11,894 -12,852 -6,482 -5,665 -3,444 117.44%
NP 44,388 44,457 42,426 42,128 23,607 19,172 15,708 99.49%
-
NP to SH 44,377 44,444 42,416 42,124 23,597 19,162 15,700 99.53%
-
Tax Rate 19.97% 22.90% 21.90% 23.38% 21.54% 22.81% 17.98% -
Total Cost 367,179 366,688 346,562 324,024 373,360 382,968 366,070 0.20%
-
Net Worth 133,549 219,563 207,522 200,823 190,108 184,423 180,403 -18.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,672 5,421 - 16,327 4,062 10,832 8,126 4.41%
Div Payout % 19.54% 12.20% - 38.76% 17.21% 56.53% 51.76% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 133,549 219,563 207,522 200,823 190,108 184,423 180,403 -18.12%
NOSH 86,720 81,319 81,381 81,635 81,242 81,243 81,262 4.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.79% 10.81% 10.91% 11.51% 5.95% 4.77% 4.11% -
ROE 33.23% 20.24% 20.44% 20.98% 12.41% 10.39% 8.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 474.59 505.59 477.98 448.52 488.62 494.98 469.81 0.67%
EPS 30.29 54.65 52.12 51.60 29.05 23.59 19.32 34.84%
DPS 10.00 6.67 0.00 20.00 5.00 13.33 10.00 0.00%
NAPS 1.54 2.70 2.55 2.46 2.34 2.27 2.22 -21.58%
Adjusted Per Share Value based on latest NOSH - 81,635
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 282.84 282.55 267.32 251.63 272.80 276.36 262.36 5.12%
EPS 30.50 30.54 29.15 28.95 16.22 13.17 10.79 99.54%
DPS 5.96 3.73 0.00 11.22 2.79 7.44 5.58 4.47%
NAPS 0.9178 1.5089 1.4261 1.3801 1.3065 1.2674 1.2398 -18.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.08 2.84 2.30 1.98 1.79 1.80 2.00 -
P/RPS 0.44 0.56 0.48 0.44 0.37 0.36 0.43 1.54%
P/EPS 4.06 5.20 4.41 3.84 6.16 7.63 10.35 -46.32%
EY 24.60 19.24 22.66 26.06 16.23 13.10 9.66 86.16%
DY 4.81 2.35 0.00 10.10 2.79 7.41 5.00 -2.54%
P/NAPS 1.35 1.05 0.90 0.80 0.76 0.79 0.90 30.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 2.46 2.05 2.50 2.25 1.84 1.65 1.83 -
P/RPS 0.52 0.41 0.52 0.50 0.38 0.33 0.39 21.07%
P/EPS 4.81 3.75 4.80 4.36 6.33 7.00 9.47 -36.26%
EY 20.80 26.66 20.85 22.93 15.79 14.29 10.56 56.93%
DY 4.07 3.25 0.00 8.89 2.72 8.08 5.46 -17.74%
P/NAPS 1.60 0.76 0.98 0.91 0.79 0.73 0.82 55.95%

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