[MAMEE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.96%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 121,803 120,198 115,367 103,208 113,865 102,956 91,538 20.95%
PBT 15,581 13,229 15,853 12,221 16,084 13,415 13,745 8.70%
Tax -3,379 -2,664 -3,885 -1,177 -3,954 -2,734 -3,213 3.41%
NP 12,202 10,565 11,968 11,044 12,130 10,681 10,532 10.29%
-
NP to SH 12,201 10,570 11,965 11,038 12,125 10,677 10,531 10.30%
-
Tax Rate 21.69% 20.14% 24.51% 9.63% 24.58% 20.38% 23.38% -
Total Cost 109,601 109,633 103,399 92,164 101,735 92,275 81,006 22.30%
-
Net Worth 251,045 237,971 237,840 86,739 219,567 207,517 200,823 16.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,216 10,219 - 4,336 4,066 - 4,081 84.26%
Div Payout % 83.74% 96.69% - 39.29% 33.53% - 38.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 251,045 237,971 237,840 86,739 219,567 207,517 200,823 16.02%
NOSH 145,956 145,994 145,914 86,739 81,321 81,379 81,635 47.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.02% 8.79% 10.37% 10.70% 10.65% 10.37% 11.51% -
ROE 4.86% 4.44% 5.03% 12.73% 5.52% 5.15% 5.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.45 82.33 79.06 118.99 140.02 126.51 112.13 -17.86%
EPS 8.36 7.24 8.20 7.53 14.91 13.12 12.90 -25.09%
DPS 7.00 7.00 0.00 5.00 5.00 0.00 5.00 25.12%
NAPS 1.72 1.63 1.63 1.00 2.70 2.55 2.46 -21.20%
Adjusted Per Share Value based on latest NOSH - 86,739
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.71 82.60 79.28 70.93 78.25 70.75 62.91 20.95%
EPS 8.38 7.26 8.22 7.59 8.33 7.34 7.24 10.22%
DPS 7.02 7.02 0.00 2.98 2.79 0.00 2.81 84.01%
NAPS 1.7252 1.6354 1.6345 0.5961 1.5089 1.4261 1.3801 16.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.47 3.26 3.00 2.08 2.84 2.30 1.98 -
P/RPS 4.16 3.96 3.79 1.75 2.03 1.82 1.77 76.68%
P/EPS 41.51 45.03 36.59 16.35 19.05 17.53 15.35 93.98%
EY 2.41 2.22 2.73 6.12 5.25 5.70 6.52 -48.46%
DY 2.02 2.15 0.00 2.40 1.76 0.00 2.53 -13.92%
P/NAPS 2.02 2.00 1.84 2.08 1.05 0.90 0.80 85.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 3.33 3.60 2.85 2.46 2.05 2.50 2.25 -
P/RPS 3.99 4.37 3.60 2.07 1.46 1.98 2.01 57.88%
P/EPS 39.84 49.72 34.76 19.33 13.75 19.05 17.44 73.36%
EY 2.51 2.01 2.88 5.17 7.27 5.25 5.73 -42.29%
DY 2.10 1.94 0.00 2.03 2.44 0.00 2.22 -3.63%
P/NAPS 1.94 2.21 1.75 2.46 0.76 0.98 0.91 65.56%

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