[MAMEE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 64.19%
YoY- 68.68%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 308,359 194,494 91,538 396,967 301,605 190,889 92,156 123.54%
PBT 43,244 27,160 13,745 30,089 18,628 9,576 5,264 306.61%
Tax -9,901 -5,947 -3,213 -6,482 -4,249 -1,722 -1,162 316.62%
NP 33,343 21,213 10,532 23,607 14,379 7,854 4,102 303.75%
-
NP to SH 33,333 21,208 10,531 23,597 14,372 7,850 4,100 303.80%
-
Tax Rate 22.90% 21.90% 23.38% 21.54% 22.81% 17.98% 22.07% -
Total Cost 275,016 173,281 81,006 373,360 287,226 183,035 88,054 113.51%
-
Net Worth 219,563 207,522 200,823 190,108 184,423 180,403 180,595 13.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,065 - 4,081 4,062 8,124 4,063 4,067 -0.03%
Div Payout % 12.20% - 38.76% 17.21% 56.53% 51.76% 99.21% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 219,563 207,522 200,823 190,108 184,423 180,403 180,595 13.89%
NOSH 81,319 81,381 81,635 81,242 81,243 81,262 81,349 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.81% 10.91% 11.51% 5.95% 4.77% 4.11% 4.45% -
ROE 15.18% 10.22% 5.24% 12.41% 7.79% 4.35% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 379.19 238.99 112.13 488.62 371.24 234.90 113.28 123.60%
EPS 40.99 26.06 12.90 29.05 17.69 9.66 5.04 303.90%
DPS 5.00 0.00 5.00 5.00 10.00 5.00 5.00 0.00%
NAPS 2.70 2.55 2.46 2.34 2.27 2.22 2.22 13.92%
Adjusted Per Share Value based on latest NOSH - 81,241
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 211.91 133.66 62.91 272.80 207.27 131.18 63.33 123.55%
EPS 22.91 14.57 7.24 16.22 9.88 5.39 2.82 303.61%
DPS 2.79 0.00 2.81 2.79 5.58 2.79 2.80 -0.23%
NAPS 1.5089 1.4261 1.3801 1.3065 1.2674 1.2398 1.2411 13.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.84 2.30 1.98 1.79 1.80 2.00 2.09 -
P/RPS 0.75 0.96 1.77 0.37 0.48 0.85 1.84 -44.99%
P/EPS 6.93 8.83 15.35 6.16 10.18 20.70 41.47 -69.62%
EY 14.43 11.33 6.52 16.23 9.83 4.83 2.41 229.37%
DY 1.76 0.00 2.53 2.79 5.56 2.50 2.39 -18.43%
P/NAPS 1.05 0.90 0.80 0.76 0.79 0.90 0.94 7.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 -
Price 2.05 2.50 2.25 1.84 1.65 1.83 1.90 -
P/RPS 0.54 1.05 2.01 0.38 0.44 0.78 1.68 -53.04%
P/EPS 5.00 9.59 17.44 6.33 9.33 18.94 37.70 -73.96%
EY 20.00 10.42 5.73 15.79 10.72 5.28 2.65 284.28%
DY 2.44 0.00 2.22 2.72 6.06 2.73 2.63 -4.87%
P/NAPS 0.76 0.98 0.91 0.79 0.73 0.82 0.86 -7.90%

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