[MAMEE] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.59%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 110,716 98,733 92,156 88,262 97,988 88,526 84,966 19.24%
PBT 9,052 4,312 5,264 6,348 6,893 2,074 4,604 56.74%
Tax -2,527 -560 -1,162 -1,788 -2,211 -635 -1,284 56.85%
NP 6,525 3,752 4,102 4,560 4,682 1,439 3,320 56.70%
-
NP to SH 6,522 3,750 4,100 4,557 4,678 1,437 3,318 56.72%
-
Tax Rate 27.92% 12.99% 22.07% 28.17% 32.08% 30.62% 27.89% -
Total Cost 104,191 94,981 88,054 83,702 93,306 87,087 81,646 17.59%
-
Net Worth 184,370 180,194 180,595 147,920 164,869 151,296 160,179 9.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,061 - 4,067 - 10,053 - 6,356 -25.75%
Div Payout % 62.27% - 99.21% - 214.90% - 191.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,370 180,194 180,595 147,920 164,869 151,296 160,179 9.80%
NOSH 81,220 81,168 81,349 66,331 67,020 63,303 63,563 17.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.89% 3.80% 4.45% 5.17% 4.78% 1.63% 3.91% -
ROE 3.54% 2.08% 2.27% 3.08% 2.84% 0.95% 2.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 136.32 121.64 113.28 133.06 146.21 139.84 133.67 1.31%
EPS 8.03 4.62 5.04 6.87 6.98 2.27 5.22 33.15%
DPS 5.00 0.00 5.00 0.00 15.00 0.00 10.00 -36.92%
NAPS 2.27 2.22 2.22 2.23 2.46 2.39 2.52 -6.71%
Adjusted Per Share Value based on latest NOSH - 66,331
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 76.09 67.85 63.33 60.66 67.34 60.84 58.39 19.24%
EPS 4.48 2.58 2.82 3.13 3.21 0.99 2.28 56.68%
DPS 2.79 0.00 2.80 0.00 6.91 0.00 4.37 -25.79%
NAPS 1.267 1.2383 1.2411 1.0165 1.133 1.0397 1.1008 9.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.00 2.09 2.25 2.30 2.70 2.72 -
P/RPS 1.32 1.64 1.84 1.69 1.57 1.93 2.03 -24.88%
P/EPS 22.42 43.29 41.47 32.75 32.95 118.94 52.11 -42.92%
EY 4.46 2.31 2.41 3.05 3.03 0.84 1.92 75.12%
DY 2.78 0.00 2.39 0.00 6.52 0.00 3.68 -17.01%
P/NAPS 0.79 0.90 0.94 1.01 0.93 1.13 1.08 -18.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 -
Price 1.65 1.83 1.90 2.05 2.13 2.42 2.96 -
P/RPS 1.21 1.50 1.68 1.54 1.46 1.73 2.21 -33.00%
P/EPS 20.55 39.61 37.70 29.84 30.52 106.61 56.70 -49.07%
EY 4.87 2.52 2.65 3.35 3.28 0.94 1.76 96.73%
DY 3.03 0.00 2.63 0.00 7.04 0.00 3.38 -7.00%
P/NAPS 0.73 0.82 0.86 0.92 0.87 1.01 1.17 -26.92%

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