[MAMEE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20.93%
YoY- -38.18%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 366,932 359,742 358,027 354,179 353,803 349,129 345,661 4.05%
PBT 20,579 19,919 18,495 19,852 25,292 29,712 35,237 -30.10%
Tax -5,796 -5,918 -4,550 -4,124 -5,409 -6,554 -7,109 -12.71%
NP 14,783 14,001 13,945 15,728 19,883 23,158 28,128 -34.84%
-
NP to SH 14,772 13,990 13,918 15,701 19,856 23,132 28,114 -34.85%
-
Tax Rate 28.16% 29.71% 24.60% 20.77% 21.39% 22.06% 20.17% -
Total Cost 352,149 345,741 344,082 338,451 333,920 325,971 317,533 7.13%
-
Net Worth 180,595 147,920 164,869 151,296 160,179 145,954 147,646 14.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,120 16,409 16,409 6,356 12,273 5,917 16,623 -10.29%
Div Payout % 95.59% 117.29% 117.90% 40.48% 61.81% 25.58% 59.13% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,595 147,920 164,869 151,296 160,179 145,954 147,646 14.35%
NOSH 81,349 66,331 67,020 63,303 63,563 59,090 59,058 23.77%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.03% 3.89% 3.89% 4.44% 5.62% 6.63% 8.14% -
ROE 8.18% 9.46% 8.44% 10.38% 12.40% 15.85% 19.04% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 451.06 542.34 534.21 559.49 556.62 590.83 585.29 -15.92%
EPS 18.16 21.09 20.77 24.80 31.24 39.15 47.60 -47.36%
DPS 17.36 24.74 24.48 10.04 19.31 10.00 28.00 -27.26%
NAPS 2.22 2.23 2.46 2.39 2.52 2.47 2.50 -7.60%
Adjusted Per Share Value based on latest NOSH - 63,303
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 252.16 247.22 246.04 243.40 243.14 239.93 237.54 4.05%
EPS 10.15 9.61 9.56 10.79 13.65 15.90 19.32 -34.86%
DPS 9.70 11.28 11.28 4.37 8.43 4.07 11.42 -10.30%
NAPS 1.2411 1.0165 1.133 1.0397 1.1008 1.003 1.0147 14.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.09 2.25 2.30 2.70 2.72 2.89 2.75 -
P/RPS 0.46 0.41 0.43 0.48 0.49 0.49 0.47 -1.42%
P/EPS 11.51 10.67 11.08 10.89 8.71 7.38 5.78 58.21%
EY 8.69 9.37 9.03 9.19 11.48 13.55 17.31 -36.80%
DY 8.31 10.99 10.65 3.72 7.10 3.46 10.18 -12.64%
P/NAPS 0.94 1.01 0.93 1.13 1.08 1.17 1.10 -9.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 -
Price 1.90 2.05 2.13 2.42 2.96 3.00 2.77 -
P/RPS 0.42 0.38 0.40 0.43 0.53 0.51 0.47 -7.21%
P/EPS 10.46 9.72 10.26 9.76 9.48 7.66 5.82 47.76%
EY 9.56 10.29 9.75 10.25 10.55 13.05 17.19 -32.34%
DY 9.14 12.07 11.49 4.15 6.52 3.33 10.11 -6.49%
P/NAPS 0.86 0.92 0.87 1.01 1.17 1.21 1.11 -15.63%

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