[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -70.69%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 396,967 301,605 190,889 92,156 359,742 271,480 173,492 73.20%
PBT 30,089 18,628 9,576 5,264 19,918 13,571 6,678 171.55%
Tax -6,482 -4,249 -1,722 -1,162 -5,918 -4,130 -1,919 124.29%
NP 23,607 14,379 7,854 4,102 14,000 9,441 4,759 189.45%
-
NP to SH 23,597 14,372 7,850 4,100 13,989 9,433 4,755 189.53%
-
Tax Rate 21.54% 22.81% 17.98% 22.07% 29.71% 30.43% 28.74% -
Total Cost 373,360 287,226 183,035 88,054 345,742 262,039 168,733 69.39%
-
Net Worth 190,108 184,423 180,403 180,595 147,856 164,926 151,526 16.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,062 8,124 4,063 4,067 9,945 10,056 6,340 -25.58%
Div Payout % 17.21% 56.53% 51.76% 99.21% 71.10% 106.61% 133.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 190,108 184,423 180,403 180,595 147,856 164,926 151,526 16.24%
NOSH 81,242 81,243 81,262 81,349 66,303 67,043 63,400 17.88%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.95% 4.77% 4.11% 4.45% 3.89% 3.48% 2.74% -
ROE 12.41% 7.79% 4.35% 2.27% 9.46% 5.72% 3.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 488.62 371.24 234.90 113.28 542.57 404.93 273.65 46.92%
EPS 29.05 17.69 9.66 5.04 21.10 14.07 7.50 145.62%
DPS 5.00 10.00 5.00 5.00 15.00 15.00 10.00 -36.87%
NAPS 2.34 2.27 2.22 2.22 2.23 2.46 2.39 -1.39%
Adjusted Per Share Value based on latest NOSH - 81,349
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 272.80 207.27 131.18 63.33 247.22 186.57 119.23 73.20%
EPS 16.22 9.88 5.39 2.82 9.61 6.48 3.27 189.44%
DPS 2.79 5.58 2.79 2.80 6.83 6.91 4.36 -25.64%
NAPS 1.3065 1.2674 1.2398 1.2411 1.0161 1.1334 1.0413 16.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.79 1.80 2.00 2.09 2.25 2.30 2.70 -
P/RPS 0.37 0.48 0.85 1.84 0.41 0.57 0.99 -47.95%
P/EPS 6.16 10.18 20.70 41.47 10.66 16.35 36.00 -69.01%
EY 16.23 9.83 4.83 2.41 9.38 6.12 2.78 222.49%
DY 2.79 5.56 2.50 2.39 6.67 6.52 3.70 -17.08%
P/NAPS 0.76 0.79 0.90 0.94 1.01 0.93 1.13 -23.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 -
Price 1.84 1.65 1.83 1.90 2.05 2.13 2.42 -
P/RPS 0.38 0.44 0.78 1.68 0.38 0.53 0.88 -42.72%
P/EPS 6.33 9.33 18.94 37.70 9.72 15.14 32.27 -66.07%
EY 15.79 10.72 5.28 2.65 10.29 6.61 3.10 194.58%
DY 2.72 6.06 2.73 2.63 7.32 7.04 4.13 -24.20%
P/NAPS 0.79 0.73 0.82 0.86 0.92 0.87 1.01 -15.04%

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