[MAMEE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.05%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 271,480 173,492 84,966 349,129 262,582 168,442 80,292 125.10%
PBT 13,571 6,678 4,604 29,712 24,788 16,538 9,024 31.23%
Tax -4,130 -1,919 -1,284 -6,554 -6,134 -4,349 -2,429 42.41%
NP 9,441 4,759 3,320 23,158 18,654 12,189 6,595 26.99%
-
NP to SH 9,433 4,755 3,318 23,132 18,647 12,186 6,594 26.93%
-
Tax Rate 30.43% 28.74% 27.89% 22.06% 24.75% 26.30% 26.92% -
Total Cost 262,039 168,733 81,646 325,971 243,928 156,253 73,697 132.77%
-
Net Worth 164,926 151,526 160,179 145,866 147,663 143,747 143,296 9.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,056 6,340 6,356 5,905 5,906 5,915 - -
Div Payout % 106.61% 133.33% 191.57% 25.53% 31.68% 48.54% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,926 151,526 160,179 145,866 147,663 143,747 143,296 9.81%
NOSH 67,043 63,400 63,563 59,055 59,065 59,155 59,458 8.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.48% 2.74% 3.91% 6.63% 7.10% 7.24% 8.21% -
ROE 5.72% 3.14% 2.07% 15.86% 12.63% 8.48% 4.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 404.93 273.65 133.67 591.19 444.56 284.75 135.04 107.80%
EPS 14.07 7.50 5.22 39.17 31.57 20.60 11.09 17.17%
DPS 15.00 10.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 2.46 2.39 2.52 2.47 2.50 2.43 2.41 1.37%
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 186.57 119.23 58.39 239.93 180.45 115.76 55.18 125.10%
EPS 6.48 3.27 2.28 15.90 12.81 8.37 4.53 26.92%
DPS 6.91 4.36 4.37 4.06 4.06 4.07 0.00 -
NAPS 1.1334 1.0413 1.1008 1.0024 1.0148 0.9879 0.9848 9.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.30 2.70 2.72 2.89 2.75 2.43 1.94 -
P/RPS 0.57 0.99 2.03 0.49 0.62 0.85 1.44 -46.05%
P/EPS 16.35 36.00 52.11 7.38 8.71 11.80 17.49 -4.39%
EY 6.12 2.78 1.92 13.55 11.48 8.48 5.72 4.60%
DY 6.52 3.70 3.68 3.46 3.64 4.12 0.00 -
P/NAPS 0.93 1.13 1.08 1.17 1.10 1.00 0.80 10.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 22/05/06 -
Price 2.13 2.42 2.96 3.00 2.77 2.76 2.05 -
P/RPS 0.53 0.88 2.21 0.51 0.62 0.97 1.52 -50.42%
P/EPS 15.14 32.27 56.70 7.66 8.77 13.40 18.49 -12.46%
EY 6.61 3.10 1.76 13.06 11.40 7.46 5.41 14.27%
DY 7.04 4.13 3.38 3.33 3.61 3.62 0.00 -
P/NAPS 0.87 1.01 1.17 1.21 1.11 1.14 0.85 1.56%

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