[MAMEE] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.56%
YoY- 85.91%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 120,198 115,367 103,208 113,865 102,956 91,538 95,362 16.73%
PBT 13,229 15,853 12,221 16,084 13,415 13,745 11,461 10.06%
Tax -2,664 -3,885 -1,177 -3,954 -2,734 -3,213 -2,233 12.52%
NP 10,565 11,968 11,044 12,130 10,681 10,532 9,228 9.46%
-
NP to SH 10,570 11,965 11,038 12,125 10,677 10,531 9,225 9.52%
-
Tax Rate 20.14% 24.51% 9.63% 24.58% 20.38% 23.38% 19.48% -
Total Cost 109,633 103,399 92,164 101,735 92,275 81,006 86,134 17.49%
-
Net Worth 237,971 237,840 86,739 219,567 207,517 200,823 162,483 29.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,219 - 4,336 4,066 - 4,081 4,062 85.28%
Div Payout % 96.69% - 39.29% 33.53% - 38.76% 44.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 237,971 237,840 86,739 219,567 207,517 200,823 162,483 29.05%
NOSH 145,994 145,914 86,739 81,321 81,379 81,635 81,241 47.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.79% 10.37% 10.70% 10.65% 10.37% 11.51% 9.68% -
ROE 4.44% 5.03% 12.73% 5.52% 5.15% 5.24% 5.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.33 79.06 118.99 140.02 126.51 112.13 117.38 -21.10%
EPS 7.24 8.20 7.53 14.91 13.12 12.90 11.36 -26.00%
DPS 7.00 0.00 5.00 5.00 0.00 5.00 5.00 25.22%
NAPS 1.63 1.63 1.00 2.70 2.55 2.46 2.00 -12.78%
Adjusted Per Share Value based on latest NOSH - 81,321
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.60 79.28 70.93 78.25 70.75 62.91 65.53 16.73%
EPS 7.26 8.22 7.59 8.33 7.34 7.24 6.34 9.48%
DPS 7.02 0.00 2.98 2.79 0.00 2.81 2.79 85.30%
NAPS 1.6354 1.6345 0.5961 1.5089 1.4261 1.3801 1.1166 29.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.26 3.00 2.08 2.84 2.30 1.98 1.79 -
P/RPS 3.96 3.79 1.75 2.03 1.82 1.77 1.52 89.66%
P/EPS 45.03 36.59 16.35 19.05 17.53 15.35 15.76 101.74%
EY 2.22 2.73 6.12 5.25 5.70 6.52 6.34 -50.41%
DY 2.15 0.00 2.40 1.76 0.00 2.53 2.79 -15.98%
P/NAPS 2.00 1.84 2.08 1.05 0.90 0.80 0.90 70.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 -
Price 3.60 2.85 2.46 2.05 2.50 2.25 1.84 -
P/RPS 4.37 3.60 2.07 1.46 1.98 2.01 1.57 98.24%
P/EPS 49.72 34.76 19.33 13.75 19.05 17.44 16.20 111.62%
EY 2.01 2.88 5.17 7.27 5.25 5.73 6.17 -52.75%
DY 1.94 0.00 2.03 2.44 0.00 2.22 2.72 -20.22%
P/NAPS 2.21 1.75 2.46 0.76 0.98 0.91 0.92 79.65%

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