[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 131.56%

YoY- -34.04%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	390,857	261,781	123,281	482,543	357,368	235,565	115,367	125.40%
YoY %	49.31%	112.34%	-74.45%	35.03%	51.71%	104.19%	-	-
Horiz. %	338.79%	226.91%	106.86%	418.27%	309.77%	204.19%	100.00%	-
PBT	22,800	17,888	8,582	52,496	44,663	29,082	15,853	27.38%
YoY %	27.46%	108.44%	-83.65%	17.54%	53.58%	83.45%	-	-
Horiz. %	143.82%	112.84%	54.13%	331.14%	281.73%	183.45%	100.00%	-
Tax	-4,398	-3,023	-2,162	-10,091	-9,928	-6,549	-3,885	8.61%
YoY %	-45.48%	-39.82%	78.57%	-1.64%	-51.60%	-68.57%	-	-
Horiz. %	113.20%	77.81%	55.65%	259.74%	255.55%	168.57%	100.00%	-
NP	18,402	14,865	6,420	42,405	34,735	22,533	11,968	33.18%
YoY %	23.79%	131.54%	-84.86%	22.08%	54.15%	88.28%	-	-
Horiz. %	153.76%	124.21%	53.64%	354.32%	290.23%	188.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,402	14,866	6,420	42,855	34,738	22,538	11,965	33.20%
YoY %	23.79%	131.56%	-85.02%	23.37%	54.13%	88.37%	-	-
Horiz. %	153.80%	124.25%	53.66%	358.17%	290.33%	188.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.29%	16.90%	25.19%	19.22%	22.23%	22.52%	24.51%	-
YoY %	14.14%	-32.91%	31.06%	-13.54%	-1.29%	-8.12%	-	-
Horiz. %	78.70%	68.95%	102.77%	78.42%	90.70%	91.88%	100.00%	-
Total Cost	372,455	246,916	116,861	440,138	322,633	213,032	103,399	134.80%
YoY %	50.84%	111.29%	-73.45%	36.42%	51.45%	106.03%	-	-
Horiz. %	360.21%	238.80%	113.02%	425.67%	312.03%	206.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,433	254,804	256,217	249,598	251,026	237,933	237,840	5.14%
YoY %	0.64%	-0.55%	2.65%	-0.57%	5.50%	0.04%	-	-
Horiz. %	107.82%	107.13%	107.73%	104.94%	105.54%	100.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	12,384	12,376	-	18,975	10,216	10,218	-	-
YoY %	0.06%	0.00%	-	85.74%	-0.02%	0.00%	-	-
Horiz. %	121.20%	121.12%	-	185.70%	99.98%	100.00%	-	-
Div Payout %	67.30%	83.25%	-	44.28%	29.41%	45.34%	-	-
YoY %	-19.16%	0.00%	-	50.56%	-35.13%	0.00%	-	-
Horiz. %	148.43%	183.61%	-	97.66%	64.87%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	256,433	254,804	256,217	249,598	251,026	237,933	237,840	5.14%
YoY %	0.64%	-0.55%	2.65%	-0.57%	5.50%	0.04%	-	-
Horiz. %	107.82%	107.13%	107.73%	104.94%	105.54%	100.04%	100.00%	-
NOSH	145,700	145,602	145,578	145,963	145,945	145,971	145,914	-0.09%
YoY %	0.07%	0.02%	-0.26%	0.01%	-0.02%	0.04%	-	-
Horiz. %	99.85%	99.79%	99.77%	100.03%	100.02%	100.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	4.71%	5.68%	5.21%	8.79%	9.72%	9.57%	10.37%	-
YoY %	-17.08%	9.02%	-40.73%	-9.57%	1.57%	-7.71%	-	-
Horiz. %	45.42%	54.77%	50.24%	84.76%	93.73%	92.29%	100.00%	-
ROE	7.18%	5.83%	2.51%	17.17%	13.84%	9.47%	5.03%	-
YoY %	23.16%	132.27%	-85.38%	24.06%	46.15%	88.27%	-	-
Horiz. %	142.74%	115.90%	49.90%	341.35%	275.15%	188.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	268.26	179.79	84.68	330.59	244.86	161.38	79.06	125.63%
YoY %	49.21%	112.32%	-74.39%	35.01%	51.73%	104.12%	-	-
Horiz. %	339.31%	227.41%	107.11%	418.15%	309.71%	204.12%	100.00%	-
EPS	12.63	10.21	4.41	29.36	23.80	15.44	8.20	33.33%
YoY %	23.70%	131.52%	-84.98%	23.36%	54.15%	88.29%	-	-
Horiz. %	154.02%	124.51%	53.78%	358.05%	290.24%	188.29%	100.00%	-
DPS	8.50	8.50	0.00	13.00	7.00	7.00	0.00	-
YoY %	0.00%	0.00%	0.00%	85.71%	0.00%	0.00%	-	-
Horiz. %	121.43%	121.43%	0.00%	185.71%	100.00%	100.00%	-	-
NAPS	1.76	1.75	1.76	1.71	1.72	1.63	1.63	5.24%
YoY %	0.57%	-0.57%	2.92%	-0.58%	5.52%	0.00%	-	-
Horiz. %	107.98%	107.36%	107.98%	104.91%	105.52%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 145,620
RPS	268.60	179.90	84.72	331.61	245.59	161.88	79.28	125.40%
YoY %	49.31%	112.35%	-74.45%	35.03%	51.71%	104.19%	-	-
Horiz. %	338.80%	226.92%	106.86%	418.28%	309.78%	204.19%	100.00%	-
EPS	12.65	10.22	4.41	29.45	23.87	15.49	8.22	33.25%
YoY %	23.78%	131.75%	-85.03%	23.38%	54.10%	88.44%	-	-
Horiz. %	153.89%	124.33%	53.65%	358.27%	290.39%	188.44%	100.00%	-
DPS	8.51	8.51	0.00	13.04	7.02	7.02	0.00	-
YoY %	0.00%	0.00%	0.00%	85.75%	0.00%	0.00%	-	-
Horiz. %	121.23%	121.23%	0.00%	185.75%	100.00%	100.00%	-	-
NAPS	1.7623	1.7511	1.7608	1.7153	1.7251	1.6351	1.6345	5.14%
YoY %	0.64%	-0.55%	2.65%	-0.57%	5.50%	0.04%	-	-
Horiz. %	107.82%	107.13%	107.73%	104.94%	105.54%	100.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	4.27	4.25	3.50	3.36	3.47	3.26	3.00	-
P/RPS	1.59	2.36	4.13	1.02	1.42	2.02	3.79	-43.92%
YoY %	-32.63%	-42.86%	304.90%	-28.17%	-29.70%	-46.70%	-	-
Horiz. %	41.95%	62.27%	108.97%	26.91%	37.47%	53.30%	100.00%	-
P/EPS	33.81	41.63	79.37	11.44	14.58	21.11	36.59	-5.12%
YoY %	-18.78%	-47.55%	593.79%	-21.54%	-30.93%	-42.31%	-	-
Horiz. %	92.40%	113.77%	216.92%	31.27%	39.85%	57.69%	100.00%	-
EY	2.96	2.40	1.26	8.74	6.86	4.74	2.73	5.53%
YoY %	23.33%	90.48%	-85.58%	27.41%	44.73%	73.63%	-	-
Horiz. %	108.42%	87.91%	46.15%	320.15%	251.28%	173.63%	100.00%	-
DY	1.99	2.00	0.00	3.87	2.02	2.15	0.00	-
YoY %	-0.50%	0.00%	0.00%	91.58%	-6.05%	0.00%	-	-
Horiz. %	92.56%	93.02%	0.00%	180.00%	93.95%	100.00%	-	-
P/NAPS	2.43	2.43	1.99	1.96	2.02	2.00	1.84	20.35%
YoY %	0.00%	22.11%	1.53%	-2.97%	1.00%	8.70%	-	-
Horiz. %	132.07%	132.07%	108.15%	106.52%	109.78%	108.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/11	25/08/11	31/05/11	23/02/11	30/11/10	23/08/10	26/05/10	-
Price	4.31	4.20	4.20	3.63	3.33	3.60	2.85	-
P/RPS	1.61	2.34	4.96	1.10	1.36	2.23	3.60	-41.49%
YoY %	-31.20%	-52.82%	350.91%	-19.12%	-39.01%	-38.06%	-	-
Horiz. %	44.72%	65.00%	137.78%	30.56%	37.78%	61.94%	100.00%	-
P/EPS	34.13	41.14	95.24	12.36	13.99	23.32	34.76	-1.21%
YoY %	-17.04%	-56.80%	670.55%	-11.65%	-40.01%	-32.91%	-	-
Horiz. %	98.19%	118.35%	273.99%	35.56%	40.25%	67.09%	100.00%	-
EY	2.93	2.43	1.05	8.09	7.15	4.29	2.88	1.15%
YoY %	20.58%	131.43%	-87.02%	13.15%	66.67%	48.96%	-	-
Horiz. %	101.74%	84.38%	36.46%	280.90%	248.26%	148.96%	100.00%	-
DY	1.97	2.02	0.00	3.58	2.10	1.94	0.00	-
YoY %	-2.48%	0.00%	0.00%	70.48%	8.25%	0.00%	-	-
Horiz. %	101.55%	104.12%	0.00%	184.54%	108.25%	100.00%	-	-
P/NAPS	2.45	2.40	2.39	2.12	1.94	2.21	1.75	25.12%
YoY %	2.08%	0.42%	12.74%	9.28%	-12.22%	26.29%	-	-
Horiz. %	140.00%	137.14%	136.57%	121.14%	110.86%	126.29%	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