[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.39%
YoY- 170.17%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 115,367 411,567 308,359 194,494 91,538 396,967 301,605 -47.33%
PBT 15,853 55,466 43,244 27,160 13,745 30,089 18,628 -10.20%
Tax -3,885 -11,078 -9,901 -5,947 -3,213 -6,482 -4,249 -5.80%
NP 11,968 44,388 33,343 21,213 10,532 23,607 14,379 -11.52%
-
NP to SH 11,965 44,377 33,333 21,208 10,531 23,597 14,372 -11.51%
-
Tax Rate 24.51% 19.97% 22.90% 21.90% 23.38% 21.54% 22.81% -
Total Cost 103,399 367,179 275,016 173,281 81,006 373,360 287,226 -49.42%
-
Net Worth 237,840 133,549 219,563 207,522 200,823 190,108 184,423 18.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,672 4,065 - 4,081 4,062 8,124 -
Div Payout % - 19.54% 12.20% - 38.76% 17.21% 56.53% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 237,840 133,549 219,563 207,522 200,823 190,108 184,423 18.49%
NOSH 145,914 86,720 81,319 81,381 81,635 81,242 81,243 47.80%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.37% 10.79% 10.81% 10.91% 11.51% 5.95% 4.77% -
ROE 5.03% 33.23% 15.18% 10.22% 5.24% 12.41% 7.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.06 474.59 379.19 238.99 112.13 488.62 371.24 -64.37%
EPS 8.20 30.29 40.99 26.06 12.90 29.05 17.69 -40.13%
DPS 0.00 10.00 5.00 0.00 5.00 5.00 10.00 -
NAPS 1.63 1.54 2.70 2.55 2.46 2.34 2.27 -19.82%
Adjusted Per Share Value based on latest NOSH - 81,379
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.28 282.84 211.91 133.66 62.91 272.80 207.27 -47.33%
EPS 8.22 30.50 22.91 14.57 7.24 16.22 9.88 -11.55%
DPS 0.00 5.96 2.79 0.00 2.81 2.79 5.58 -
NAPS 1.6345 0.9178 1.5089 1.4261 1.3801 1.3065 1.2674 18.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.00 2.08 2.84 2.30 1.98 1.79 1.80 -
P/RPS 3.79 0.44 0.75 0.96 1.77 0.37 0.48 297.01%
P/EPS 36.59 4.06 6.93 8.83 15.35 6.16 10.18 134.82%
EY 2.73 24.60 14.43 11.33 6.52 16.23 9.83 -57.46%
DY 0.00 4.81 1.76 0.00 2.53 2.79 5.56 -
P/NAPS 1.84 1.35 1.05 0.90 0.80 0.76 0.79 75.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 -
Price 2.85 2.46 2.05 2.50 2.25 1.84 1.65 -
P/RPS 3.60 0.52 0.54 1.05 2.01 0.38 0.44 306.55%
P/EPS 34.76 4.81 5.00 9.59 17.44 6.33 9.33 140.51%
EY 2.88 20.80 20.00 10.42 5.73 15.79 10.72 -58.39%
DY 0.00 4.07 2.44 0.00 2.22 2.72 6.06 -
P/NAPS 1.75 1.60 0.76 0.98 0.91 0.79 0.73 79.21%

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