[MAMEE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.13%
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 357,368 235,565 115,367 411,567 308,359 194,494 91,538 147.73%
PBT 44,663 29,082 15,853 55,466 43,244 27,160 13,745 119.22%
Tax -9,928 -6,549 -3,885 -11,078 -9,901 -5,947 -3,213 112.00%
NP 34,735 22,533 11,968 44,388 33,343 21,213 10,532 121.40%
-
NP to SH 34,738 22,538 11,965 44,377 33,333 21,208 10,531 121.43%
-
Tax Rate 22.23% 22.52% 24.51% 19.97% 22.90% 21.90% 23.38% -
Total Cost 322,633 213,032 103,399 367,179 275,016 173,281 81,006 151.05%
-
Net Worth 251,026 237,933 237,840 133,549 219,563 207,522 200,823 16.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,216 10,218 - 8,672 4,065 - 4,081 84.26%
Div Payout % 29.41% 45.34% - 19.54% 12.20% - 38.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 251,026 237,933 237,840 133,549 219,563 207,522 200,823 16.02%
NOSH 145,945 145,971 145,914 86,720 81,319 81,381 81,635 47.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.72% 9.57% 10.37% 10.79% 10.81% 10.91% 11.51% -
ROE 13.84% 9.47% 5.03% 33.23% 15.18% 10.22% 5.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 244.86 161.38 79.06 474.59 379.19 238.99 112.13 68.23%
EPS 23.80 15.44 8.20 30.29 40.99 26.06 12.90 50.37%
DPS 7.00 7.00 0.00 10.00 5.00 0.00 5.00 25.12%
NAPS 1.72 1.63 1.63 1.54 2.70 2.55 2.46 -21.20%
Adjusted Per Share Value based on latest NOSH - 86,739
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 245.59 161.88 79.28 282.84 211.91 133.66 62.91 147.72%
EPS 23.87 15.49 8.22 30.50 22.91 14.57 7.24 121.35%
DPS 7.02 7.02 0.00 5.96 2.79 0.00 2.81 84.01%
NAPS 1.7251 1.6351 1.6345 0.9178 1.5089 1.4261 1.3801 16.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.47 3.26 3.00 2.08 2.84 2.30 1.98 -
P/RPS 1.42 2.02 3.79 0.44 0.75 0.96 1.77 -13.64%
P/EPS 14.58 21.11 36.59 4.06 6.93 8.83 15.35 -3.36%
EY 6.86 4.74 2.73 24.60 14.43 11.33 6.52 3.44%
DY 2.02 2.15 0.00 4.81 1.76 0.00 2.53 -13.92%
P/NAPS 2.02 2.00 1.84 1.35 1.05 0.90 0.80 85.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 3.33 3.60 2.85 2.46 2.05 2.50 2.25 -
P/RPS 1.36 2.23 3.60 0.52 0.54 1.05 2.01 -22.90%
P/EPS 13.99 23.32 34.76 4.81 5.00 9.59 17.44 -13.65%
EY 7.15 4.29 2.88 20.80 20.00 10.42 5.73 15.88%
DY 2.10 1.94 0.00 4.07 2.44 0.00 2.22 -3.63%
P/NAPS 1.94 2.21 1.75 1.60 0.76 0.98 0.91 65.56%

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