[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -55.37%
YoY- 156.85%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 411,567 308,359 194,494 91,538 396,967 301,605 190,889 66.66%
PBT 55,466 43,244 27,160 13,745 30,089 18,628 9,576 221.49%
Tax -11,078 -9,901 -5,947 -3,213 -6,482 -4,249 -1,722 244.73%
NP 44,388 33,343 21,213 10,532 23,607 14,379 7,854 216.28%
-
NP to SH 44,377 33,333 21,208 10,531 23,597 14,372 7,850 216.34%
-
Tax Rate 19.97% 22.90% 21.90% 23.38% 21.54% 22.81% 17.98% -
Total Cost 367,179 275,016 173,281 81,006 373,360 287,226 183,035 58.85%
-
Net Worth 133,549 219,563 207,522 200,823 190,108 184,423 180,403 -18.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,672 4,065 - 4,081 4,062 8,124 4,063 65.54%
Div Payout % 19.54% 12.20% - 38.76% 17.21% 56.53% 51.76% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 133,549 219,563 207,522 200,823 190,108 184,423 180,403 -18.12%
NOSH 86,720 81,319 81,381 81,635 81,242 81,243 81,262 4.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.79% 10.81% 10.91% 11.51% 5.95% 4.77% 4.11% -
ROE 33.23% 15.18% 10.22% 5.24% 12.41% 7.79% 4.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 474.59 379.19 238.99 112.13 488.62 371.24 234.90 59.61%
EPS 30.29 40.99 26.06 12.90 29.05 17.69 9.66 113.78%
DPS 10.00 5.00 0.00 5.00 5.00 10.00 5.00 58.53%
NAPS 1.54 2.70 2.55 2.46 2.34 2.27 2.22 -21.58%
Adjusted Per Share Value based on latest NOSH - 81,635
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 282.84 211.91 133.66 62.91 272.80 207.27 131.18 66.66%
EPS 30.50 22.91 14.57 7.24 16.22 9.88 5.39 216.54%
DPS 5.96 2.79 0.00 2.81 2.79 5.58 2.79 65.63%
NAPS 0.9178 1.5089 1.4261 1.3801 1.3065 1.2674 1.2398 -18.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.08 2.84 2.30 1.98 1.79 1.80 2.00 -
P/RPS 0.44 0.75 0.96 1.77 0.37 0.48 0.85 -35.45%
P/EPS 4.06 6.93 8.83 15.35 6.16 10.18 20.70 -66.14%
EY 24.60 14.43 11.33 6.52 16.23 9.83 4.83 195.14%
DY 4.81 1.76 0.00 2.53 2.79 5.56 2.50 54.50%
P/NAPS 1.35 1.05 0.90 0.80 0.76 0.79 0.90 30.94%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 2.46 2.05 2.50 2.25 1.84 1.65 1.83 -
P/RPS 0.52 0.54 1.05 2.01 0.38 0.44 0.78 -23.62%
P/EPS 4.81 5.00 9.59 17.44 6.33 9.33 18.94 -59.79%
EY 20.80 20.00 10.42 5.73 15.79 10.72 5.28 148.81%
DY 4.07 2.44 0.00 2.22 2.72 6.06 2.73 30.40%
P/NAPS 1.60 0.76 0.98 0.91 0.79 0.73 0.82 55.95%

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