[MAMEE] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 73.92%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 102,956 91,538 95,362 110,716 98,733 92,156 88,262 10.82%
PBT 13,415 13,745 11,461 9,052 4,312 5,264 6,348 64.75%
Tax -2,734 -3,213 -2,233 -2,527 -560 -1,162 -1,788 32.75%
NP 10,681 10,532 9,228 6,525 3,752 4,102 4,560 76.46%
-
NP to SH 10,677 10,531 9,225 6,522 3,750 4,100 4,557 76.49%
-
Tax Rate 20.38% 23.38% 19.48% 27.92% 12.99% 22.07% 28.17% -
Total Cost 92,275 81,006 86,134 104,191 94,981 88,054 83,702 6.72%
-
Net Worth 207,517 200,823 162,483 184,370 180,194 180,595 147,920 25.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,081 4,062 4,061 - 4,067 - -
Div Payout % - 38.76% 44.03% 62.27% - 99.21% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 207,517 200,823 162,483 184,370 180,194 180,595 147,920 25.34%
NOSH 81,379 81,635 81,241 81,220 81,168 81,349 66,331 14.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.37% 11.51% 9.68% 5.89% 3.80% 4.45% 5.17% -
ROE 5.15% 5.24% 5.68% 3.54% 2.08% 2.27% 3.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 126.51 112.13 117.38 136.32 121.64 113.28 133.06 -3.31%
EPS 13.12 12.90 11.36 8.03 4.62 5.04 6.87 53.98%
DPS 0.00 5.00 5.00 5.00 0.00 5.00 0.00 -
NAPS 2.55 2.46 2.00 2.27 2.22 2.22 2.23 9.36%
Adjusted Per Share Value based on latest NOSH - 81,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.75 62.91 65.53 76.09 67.85 63.33 60.66 10.81%
EPS 7.34 7.24 6.34 4.48 2.58 2.82 3.13 76.60%
DPS 0.00 2.81 2.79 2.79 0.00 2.80 0.00 -
NAPS 1.4261 1.3801 1.1166 1.267 1.2383 1.2411 1.0165 25.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.30 1.98 1.79 1.80 2.00 2.09 2.25 -
P/RPS 1.82 1.77 1.52 1.32 1.64 1.84 1.69 5.06%
P/EPS 17.53 15.35 15.76 22.42 43.29 41.47 32.75 -34.10%
EY 5.70 6.52 6.34 4.46 2.31 2.41 3.05 51.78%
DY 0.00 2.53 2.79 2.78 0.00 2.39 0.00 -
P/NAPS 0.90 0.80 0.90 0.79 0.90 0.94 1.01 -7.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 -
Price 2.50 2.25 1.84 1.65 1.83 1.90 2.05 -
P/RPS 1.98 2.01 1.57 1.21 1.50 1.68 1.54 18.25%
P/EPS 19.05 17.44 16.20 20.55 39.61 37.70 29.84 -25.87%
EY 5.25 5.73 6.17 4.87 2.52 2.65 3.35 34.95%
DY 0.00 2.22 2.72 3.03 0.00 2.63 0.00 -
P/NAPS 0.98 0.91 0.92 0.73 0.82 0.86 0.92 4.30%

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