[MAMEE] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.54%
YoY- 160.96%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 91,538 95,362 110,716 98,733 92,156 88,262 97,988 -4.43%
PBT 13,745 11,461 9,052 4,312 5,264 6,348 6,893 58.35%
Tax -3,213 -2,233 -2,527 -560 -1,162 -1,788 -2,211 28.26%
NP 10,532 9,228 6,525 3,752 4,102 4,560 4,682 71.59%
-
NP to SH 10,531 9,225 6,522 3,750 4,100 4,557 4,678 71.68%
-
Tax Rate 23.38% 19.48% 27.92% 12.99% 22.07% 28.17% 32.08% -
Total Cost 81,006 86,134 104,191 94,981 88,054 83,702 93,306 -8.98%
-
Net Worth 200,823 162,483 184,370 180,194 180,595 147,920 164,869 14.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,081 4,062 4,061 - 4,067 - 10,053 -45.14%
Div Payout % 38.76% 44.03% 62.27% - 99.21% - 214.90% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 200,823 162,483 184,370 180,194 180,595 147,920 164,869 14.04%
NOSH 81,635 81,241 81,220 81,168 81,349 66,331 67,020 14.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.51% 9.68% 5.89% 3.80% 4.45% 5.17% 4.78% -
ROE 5.24% 5.68% 3.54% 2.08% 2.27% 3.08% 2.84% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 112.13 117.38 136.32 121.64 113.28 133.06 146.21 -16.20%
EPS 12.90 11.36 8.03 4.62 5.04 6.87 6.98 50.54%
DPS 5.00 5.00 5.00 0.00 5.00 0.00 15.00 -51.89%
NAPS 2.46 2.00 2.27 2.22 2.22 2.23 2.46 0.00%
Adjusted Per Share Value based on latest NOSH - 81,168
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 62.91 65.53 76.09 67.85 63.33 60.66 67.34 -4.43%
EPS 7.24 6.34 4.48 2.58 2.82 3.13 3.21 71.89%
DPS 2.81 2.79 2.79 0.00 2.80 0.00 6.91 -45.08%
NAPS 1.3801 1.1166 1.267 1.2383 1.2411 1.0165 1.133 14.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.98 1.79 1.80 2.00 2.09 2.25 2.30 -
P/RPS 1.77 1.52 1.32 1.64 1.84 1.69 1.57 8.31%
P/EPS 15.35 15.76 22.42 43.29 41.47 32.75 32.95 -39.87%
EY 6.52 6.34 4.46 2.31 2.41 3.05 3.03 66.59%
DY 2.53 2.79 2.78 0.00 2.39 0.00 6.52 -46.76%
P/NAPS 0.80 0.90 0.79 0.90 0.94 1.01 0.93 -9.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 -
Price 2.25 1.84 1.65 1.83 1.90 2.05 2.13 -
P/RPS 2.01 1.57 1.21 1.50 1.68 1.54 1.46 23.73%
P/EPS 17.44 16.20 20.55 39.61 37.70 29.84 30.52 -31.11%
EY 5.73 6.17 4.87 2.52 2.65 3.35 3.28 45.00%
DY 2.22 2.72 3.03 0.00 2.63 0.00 7.04 -53.63%
P/NAPS 0.91 0.92 0.73 0.82 0.86 0.92 0.87 3.03%

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