[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.04%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 482,543 357,368 235,565 115,367 411,567 308,359 194,494 82.96%
PBT 52,496 44,663 29,082 15,853 55,466 43,244 27,160 54.98%
Tax -10,091 -9,928 -6,549 -3,885 -11,078 -9,901 -5,947 42.12%
NP 42,405 34,735 22,533 11,968 44,388 33,343 21,213 58.48%
-
NP to SH 42,855 34,738 22,538 11,965 44,377 33,333 21,208 59.62%
-
Tax Rate 19.22% 22.23% 22.52% 24.51% 19.97% 22.90% 21.90% -
Total Cost 440,138 322,633 213,032 103,399 367,179 275,016 173,281 85.84%
-
Net Worth 249,598 251,026 237,933 237,840 133,549 219,563 207,522 13.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,975 10,216 10,218 - 8,672 4,065 - -
Div Payout % 44.28% 29.41% 45.34% - 19.54% 12.20% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,598 251,026 237,933 237,840 133,549 219,563 207,522 13.05%
NOSH 145,963 145,945 145,971 145,914 86,720 81,319 81,381 47.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.79% 9.72% 9.57% 10.37% 10.79% 10.81% 10.91% -
ROE 17.17% 13.84% 9.47% 5.03% 33.23% 15.18% 10.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.59 244.86 161.38 79.06 474.59 379.19 238.99 24.07%
EPS 29.36 23.80 15.44 8.20 30.29 40.99 26.06 8.24%
DPS 13.00 7.00 7.00 0.00 10.00 5.00 0.00 -
NAPS 1.71 1.72 1.63 1.63 1.54 2.70 2.55 -23.33%
Adjusted Per Share Value based on latest NOSH - 145,914
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 331.61 245.59 161.88 79.28 282.84 211.91 133.66 82.96%
EPS 29.45 23.87 15.49 8.22 30.50 22.91 14.57 59.65%
DPS 13.04 7.02 7.02 0.00 5.96 2.79 0.00 -
NAPS 1.7153 1.7251 1.6351 1.6345 0.9178 1.5089 1.4261 13.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.36 3.47 3.26 3.00 2.08 2.84 2.30 -
P/RPS 1.02 1.42 2.02 3.79 0.44 0.75 0.96 4.11%
P/EPS 11.44 14.58 21.11 36.59 4.06 6.93 8.83 18.78%
EY 8.74 6.86 4.74 2.73 24.60 14.43 11.33 -15.84%
DY 3.87 2.02 2.15 0.00 4.81 1.76 0.00 -
P/NAPS 1.96 2.02 2.00 1.84 1.35 1.05 0.90 67.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 -
Price 3.63 3.33 3.60 2.85 2.46 2.05 2.50 -
P/RPS 1.10 1.36 2.23 3.60 0.52 0.54 1.05 3.14%
P/EPS 12.36 13.99 23.32 34.76 4.81 5.00 9.59 18.37%
EY 8.09 7.15 4.29 2.88 20.80 20.00 10.42 -15.48%
DY 3.58 2.10 1.94 0.00 4.07 2.44 0.00 -
P/NAPS 2.12 1.94 2.21 1.75 1.60 0.76 0.98 67.03%

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