[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 54.13%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 261,781 123,281 482,543 357,368 235,565 115,367 411,567 -26.10%
PBT 17,888 8,582 52,496 44,663 29,082 15,853 55,466 -53.06%
Tax -3,023 -2,162 -10,091 -9,928 -6,549 -3,885 -11,078 -58.02%
NP 14,865 6,420 42,405 34,735 22,533 11,968 44,388 -51.87%
-
NP to SH 14,866 6,420 42,855 34,738 22,538 11,965 44,377 -51.86%
-
Tax Rate 16.90% 25.19% 19.22% 22.23% 22.52% 24.51% 19.97% -
Total Cost 246,916 116,861 440,138 322,633 213,032 103,399 367,179 -23.29%
-
Net Worth 254,804 256,217 249,598 251,026 237,933 237,840 133,549 54.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,376 - 18,975 10,216 10,218 - 8,672 26.84%
Div Payout % 83.25% - 44.28% 29.41% 45.34% - 19.54% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 254,804 256,217 249,598 251,026 237,933 237,840 133,549 54.01%
NOSH 145,602 145,578 145,963 145,945 145,971 145,914 86,720 41.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.68% 5.21% 8.79% 9.72% 9.57% 10.37% 10.79% -
ROE 5.83% 2.51% 17.17% 13.84% 9.47% 5.03% 33.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.79 84.68 330.59 244.86 161.38 79.06 474.59 -47.73%
EPS 10.21 4.41 29.36 23.80 15.44 8.20 30.29 -51.66%
DPS 8.50 0.00 13.00 7.00 7.00 0.00 10.00 -10.29%
NAPS 1.75 1.76 1.71 1.72 1.63 1.63 1.54 8.92%
Adjusted Per Share Value based on latest NOSH - 145,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 179.90 84.72 331.61 245.59 161.88 79.28 282.84 -26.10%
EPS 10.22 4.41 29.45 23.87 15.49 8.22 30.50 -51.85%
DPS 8.51 0.00 13.04 7.02 7.02 0.00 5.96 26.88%
NAPS 1.7511 1.7608 1.7153 1.7251 1.6351 1.6345 0.9178 54.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.25 3.50 3.36 3.47 3.26 3.00 2.08 -
P/RPS 2.36 4.13 1.02 1.42 2.02 3.79 0.44 207.35%
P/EPS 41.63 79.37 11.44 14.58 21.11 36.59 4.06 373.99%
EY 2.40 1.26 8.74 6.86 4.74 2.73 24.60 -78.89%
DY 2.00 0.00 3.87 2.02 2.15 0.00 4.81 -44.38%
P/NAPS 2.43 1.99 1.96 2.02 2.00 1.84 1.35 48.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 -
Price 4.20 4.20 3.63 3.33 3.60 2.85 2.46 -
P/RPS 2.34 4.96 1.10 1.36 2.23 3.60 0.52 173.31%
P/EPS 41.14 95.24 12.36 13.99 23.32 34.76 4.81 319.87%
EY 2.43 1.05 8.09 7.15 4.29 2.88 20.80 -76.19%
DY 2.02 0.00 3.58 2.10 1.94 0.00 4.07 -37.39%
P/NAPS 2.40 2.39 2.12 1.94 2.21 1.75 1.60 31.13%

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