[MAMEE] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.66%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,281 125,176 121,803 120,198 115,367 103,208 113,865 5.44%
PBT 8,582 7,834 15,581 13,229 15,853 12,221 16,084 -34.23%
Tax -2,162 -163 -3,379 -2,664 -3,885 -1,177 -3,954 -33.15%
NP 6,420 7,671 12,202 10,565 11,968 11,044 12,130 -34.59%
-
NP to SH 6,420 8,125 12,201 10,570 11,965 11,038 12,125 -34.57%
-
Tax Rate 25.19% 2.08% 21.69% 20.14% 24.51% 9.63% 24.58% -
Total Cost 116,861 117,505 109,601 109,633 103,399 92,164 101,735 9.69%
-
Net Worth 256,217 249,438 251,045 237,971 237,840 86,739 219,567 10.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 8,752 10,216 10,219 - 4,336 4,066 -
Div Payout % - 107.72% 83.74% 96.69% - 39.29% 33.53% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 256,217 249,438 251,045 237,971 237,840 86,739 219,567 10.84%
NOSH 145,578 145,870 145,956 145,994 145,914 86,739 81,321 47.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.21% 6.13% 10.02% 8.79% 10.37% 10.70% 10.65% -
ROE 2.51% 3.26% 4.86% 4.44% 5.03% 12.73% 5.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.68 85.81 83.45 82.33 79.06 118.99 140.02 -28.50%
EPS 4.41 5.57 8.36 7.24 8.20 7.53 14.91 -55.64%
DPS 0.00 6.00 7.00 7.00 0.00 5.00 5.00 -
NAPS 1.76 1.71 1.72 1.63 1.63 1.00 2.70 -24.84%
Adjusted Per Share Value based on latest NOSH - 145,994
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.72 86.02 83.71 82.60 79.28 70.93 78.25 5.44%
EPS 4.41 5.58 8.38 7.26 8.22 7.59 8.33 -34.58%
DPS 0.00 6.01 7.02 7.02 0.00 2.98 2.79 -
NAPS 1.7608 1.7142 1.7252 1.6354 1.6345 0.5961 1.5089 10.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.36 3.47 3.26 3.00 2.08 2.84 -
P/RPS 4.13 3.92 4.16 3.96 3.79 1.75 2.03 60.62%
P/EPS 79.37 60.32 41.51 45.03 36.59 16.35 19.05 159.15%
EY 1.26 1.66 2.41 2.22 2.73 6.12 5.25 -61.41%
DY 0.00 1.79 2.02 2.15 0.00 2.40 1.76 -
P/NAPS 1.99 1.96 2.02 2.00 1.84 2.08 1.05 53.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 -
Price 4.20 3.63 3.33 3.60 2.85 2.46 2.05 -
P/RPS 4.96 4.23 3.99 4.37 3.60 2.07 1.46 126.15%
P/EPS 95.24 65.17 39.84 49.72 34.76 19.33 13.75 263.79%
EY 1.05 1.53 2.51 2.01 2.88 5.17 7.27 -72.50%
DY 0.00 1.65 2.10 1.94 0.00 2.03 2.44 -
P/NAPS 2.39 2.12 1.94 2.21 1.75 2.46 0.76 114.79%

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