[MAMEE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.16%
YoY- 156.85%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,208 113,865 102,956 91,538 95,362 110,716 98,733 2.99%
PBT 12,221 16,084 13,415 13,745 11,461 9,052 4,312 99.89%
Tax -1,177 -3,954 -2,734 -3,213 -2,233 -2,527 -560 63.85%
NP 11,044 12,130 10,681 10,532 9,228 6,525 3,752 104.98%
-
NP to SH 11,038 12,125 10,677 10,531 9,225 6,522 3,750 104.98%
-
Tax Rate 9.63% 24.58% 20.38% 23.38% 19.48% 27.92% 12.99% -
Total Cost 92,164 101,735 92,275 81,006 86,134 104,191 94,981 -1.98%
-
Net Worth 86,739 219,567 207,517 200,823 162,483 184,370 180,194 -38.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,336 4,066 - 4,081 4,062 4,061 - -
Div Payout % 39.29% 33.53% - 38.76% 44.03% 62.27% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,739 219,567 207,517 200,823 162,483 184,370 180,194 -38.49%
NOSH 86,739 81,321 81,379 81,635 81,241 81,220 81,168 4.51%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.70% 10.65% 10.37% 11.51% 9.68% 5.89% 3.80% -
ROE 12.73% 5.52% 5.15% 5.24% 5.68% 3.54% 2.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.99 140.02 126.51 112.13 117.38 136.32 121.64 -1.45%
EPS 7.53 14.91 13.12 12.90 11.36 8.03 4.62 38.37%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.00 2.70 2.55 2.46 2.00 2.27 2.22 -41.15%
Adjusted Per Share Value based on latest NOSH - 81,635
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.93 78.25 70.75 62.91 65.53 76.09 67.85 2.99%
EPS 7.59 8.33 7.34 7.24 6.34 4.48 2.58 104.90%
DPS 2.98 2.79 0.00 2.81 2.79 2.79 0.00 -
NAPS 0.5961 1.5089 1.4261 1.3801 1.1166 1.267 1.2383 -38.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.08 2.84 2.30 1.98 1.79 1.80 2.00 -
P/RPS 1.75 2.03 1.82 1.77 1.52 1.32 1.64 4.41%
P/EPS 16.35 19.05 17.53 15.35 15.76 22.42 43.29 -47.65%
EY 6.12 5.25 5.70 6.52 6.34 4.46 2.31 91.12%
DY 2.40 1.76 0.00 2.53 2.79 2.78 0.00 -
P/NAPS 2.08 1.05 0.90 0.80 0.90 0.79 0.90 74.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 2.46 2.05 2.50 2.25 1.84 1.65 1.83 -
P/RPS 2.07 1.46 1.98 2.01 1.57 1.21 1.50 23.87%
P/EPS 19.33 13.75 19.05 17.44 16.20 20.55 39.61 -37.93%
EY 5.17 7.27 5.25 5.73 6.17 4.87 2.52 61.24%
DY 2.03 2.44 0.00 2.22 2.72 3.03 0.00 -
P/NAPS 2.46 0.76 0.98 0.91 0.92 0.73 0.82 107.59%

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