[MAMEE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.43%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 138,500 123,281 125,176 121,803 120,198 115,367 103,208 21.72%
PBT 9,306 8,582 7,834 15,581 13,229 15,853 12,221 -16.65%
Tax -861 -2,162 -163 -3,379 -2,664 -3,885 -1,177 -18.85%
NP 8,445 6,420 7,671 12,202 10,565 11,968 11,044 -16.42%
-
NP to SH 8,446 6,420 8,125 12,201 10,570 11,965 11,038 -16.38%
-
Tax Rate 9.25% 25.19% 2.08% 21.69% 20.14% 24.51% 9.63% -
Total Cost 130,055 116,861 117,505 109,601 109,633 103,399 92,164 25.88%
-
Net Worth 254,836 256,217 249,438 251,045 237,971 237,840 86,739 105.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,377 - 8,752 10,216 10,219 - 4,336 101.61%
Div Payout % 146.55% - 107.72% 83.74% 96.69% - 39.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 254,836 256,217 249,438 251,045 237,971 237,840 86,739 105.53%
NOSH 145,620 145,578 145,870 145,956 145,994 145,914 86,739 41.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.10% 5.21% 6.13% 10.02% 8.79% 10.37% 10.70% -
ROE 3.31% 2.51% 3.26% 4.86% 4.44% 5.03% 12.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.11 84.68 85.81 83.45 82.33 79.06 118.99 -13.90%
EPS 5.80 4.41 5.57 8.36 7.24 8.20 7.53 -16.01%
DPS 8.50 0.00 6.00 7.00 7.00 0.00 5.00 42.57%
NAPS 1.75 1.76 1.71 1.72 1.63 1.63 1.00 45.36%
Adjusted Per Share Value based on latest NOSH - 145,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.18 84.72 86.02 83.71 82.60 79.28 70.93 21.72%
EPS 5.80 4.41 5.58 8.38 7.26 8.22 7.59 -16.45%
DPS 8.51 0.00 6.01 7.02 7.02 0.00 2.98 101.67%
NAPS 1.7513 1.7608 1.7142 1.7252 1.6354 1.6345 0.5961 105.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.25 3.50 3.36 3.47 3.26 3.00 2.08 -
P/RPS 4.47 4.13 3.92 4.16 3.96 3.79 1.75 87.17%
P/EPS 73.28 79.37 60.32 41.51 45.03 36.59 16.35 172.58%
EY 1.36 1.26 1.66 2.41 2.22 2.73 6.12 -63.41%
DY 2.00 0.00 1.79 2.02 2.15 0.00 2.40 -11.47%
P/NAPS 2.43 1.99 1.96 2.02 2.00 1.84 2.08 10.95%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 -
Price 4.20 4.20 3.63 3.33 3.60 2.85 2.46 -
P/RPS 4.42 4.96 4.23 3.99 4.37 3.60 2.07 66.04%
P/EPS 72.41 95.24 65.17 39.84 49.72 34.76 19.33 141.78%
EY 1.38 1.05 1.53 2.51 2.01 2.88 5.17 -58.64%
DY 2.02 0.00 1.65 2.10 1.94 0.00 2.03 -0.32%
P/NAPS 2.40 2.39 2.12 1.94 2.21 1.75 2.46 -1.63%

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