[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.66%
YoY- -49.68%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 359,742 271,480 173,492 84,966 349,129 262,582 168,442 65.61%
PBT 19,918 13,571 6,678 4,604 29,712 24,788 16,538 13.16%
Tax -5,918 -4,130 -1,919 -1,284 -6,554 -6,134 -4,349 22.72%
NP 14,000 9,441 4,759 3,320 23,158 18,654 12,189 9.64%
-
NP to SH 13,989 9,433 4,755 3,318 23,132 18,647 12,186 9.60%
-
Tax Rate 29.71% 30.43% 28.74% 27.89% 22.06% 24.75% 26.30% -
Total Cost 345,742 262,039 168,733 81,646 325,971 243,928 156,253 69.55%
-
Net Worth 147,856 164,926 151,526 160,179 145,866 147,663 143,747 1.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,945 10,056 6,340 6,356 5,905 5,906 5,915 41.26%
Div Payout % 71.10% 106.61% 133.33% 191.57% 25.53% 31.68% 48.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 147,856 164,926 151,526 160,179 145,866 147,663 143,747 1.89%
NOSH 66,303 67,043 63,400 63,563 59,055 59,065 59,155 7.87%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.89% 3.48% 2.74% 3.91% 6.63% 7.10% 7.24% -
ROE 9.46% 5.72% 3.14% 2.07% 15.86% 12.63% 8.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 542.57 404.93 273.65 133.67 591.19 444.56 284.75 53.51%
EPS 21.10 14.07 7.50 5.22 39.17 31.57 20.60 1.60%
DPS 15.00 15.00 10.00 10.00 10.00 10.00 10.00 30.94%
NAPS 2.23 2.46 2.39 2.52 2.47 2.50 2.43 -5.55%
Adjusted Per Share Value based on latest NOSH - 63,563
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 247.22 186.57 119.23 58.39 239.93 180.45 115.76 65.60%
EPS 9.61 6.48 3.27 2.28 15.90 12.81 8.37 9.61%
DPS 6.83 6.91 4.36 4.37 4.06 4.06 4.07 41.08%
NAPS 1.0161 1.1334 1.0413 1.1008 1.0024 1.0148 0.9879 1.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.25 2.30 2.70 2.72 2.89 2.75 2.43 -
P/RPS 0.41 0.57 0.99 2.03 0.49 0.62 0.85 -38.41%
P/EPS 10.66 16.35 36.00 52.11 7.38 8.71 11.80 -6.53%
EY 9.38 6.12 2.78 1.92 13.55 11.48 8.48 6.93%
DY 6.67 6.52 3.70 3.68 3.46 3.64 4.12 37.75%
P/NAPS 1.01 0.93 1.13 1.08 1.17 1.10 1.00 0.66%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 -
Price 2.05 2.13 2.42 2.96 3.00 2.77 2.76 -
P/RPS 0.38 0.53 0.88 2.21 0.51 0.62 0.97 -46.36%
P/EPS 9.72 15.14 32.27 56.70 7.66 8.77 13.40 -19.22%
EY 10.29 6.61 3.10 1.76 13.06 11.40 7.46 23.84%
DY 7.32 7.04 4.13 3.38 3.33 3.61 3.62 59.70%
P/NAPS 0.92 0.87 1.01 1.17 1.21 1.11 1.14 -13.28%

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