[MAMEE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 15.66%

YoY- 8.81%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	396,349	396,967	389,867	377,139	366,932	359,742	358,027	7.00%
YoY %	-0.16%	1.82%	3.37%	2.78%	2.00%	0.48%	-	-
Horiz. %	110.70%	110.88%	108.89%	105.34%	102.49%	100.48%	100.00%	-
PBT	38,570	30,089	24,976	22,817	20,579	19,919	18,495	63.15%
YoY %	28.19%	20.47%	9.46%	10.88%	3.31%	7.70%	-	-
Horiz. %	208.54%	162.69%	135.04%	123.37%	111.27%	107.70%	100.00%	-
Tax	-8,533	-6,482	-6,037	-5,721	-5,796	-5,918	-4,550	52.01%
YoY %	-31.64%	-7.37%	-5.52%	1.29%	2.06%	-30.07%	-	-
Horiz. %	187.54%	142.46%	132.68%	125.74%	127.38%	130.07%	100.00%	-
NP	30,037	23,607	18,939	17,096	14,783	14,001	13,945	66.70%
YoY %	27.24%	24.65%	10.78%	15.65%	5.59%	0.40%	-	-
Horiz. %	215.40%	169.29%	135.81%	122.60%	106.01%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,028	23,597	18,929	17,085	14,772	13,990	13,918	66.88%
YoY %	27.25%	24.66%	10.79%	15.66%	5.59%	0.52%	-	-
Horiz. %	215.75%	169.54%	136.00%	122.75%	106.14%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.12%	21.54%	24.17%	25.07%	28.16%	29.71%	24.60%	-
YoY %	2.69%	-10.88%	-3.59%	-10.97%	-5.22%	20.77%	-	-
Horiz. %	89.92%	87.56%	98.25%	101.91%	114.47%	120.77%	100.00%	-
Total Cost	366,312	373,360	370,928	360,043	352,149	345,741	344,082	4.25%
YoY %	-1.89%	0.66%	3.02%	2.24%	1.85%	0.48%	-	-
Horiz. %	106.46%	108.51%	107.80%	104.64%	102.34%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,271	162,483	184,370	180,194	180,595	147,920	164,869	-0.64%
YoY %	0.48%	-11.87%	2.32%	-0.22%	22.09%	-10.28%	-	-
Horiz. %	99.03%	98.55%	111.83%	109.30%	109.54%	89.72%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	16,263	16,249	8,128	14,120	14,120	16,409	16,409	-0.59%
YoY %	0.09%	99.91%	-42.44%	0.00%	-13.95%	0.00%	-	-
Horiz. %	99.11%	99.02%	49.53%	86.05%	86.05%	100.00%	100.00%	-
Div Payout %	54.16%	68.86%	42.94%	82.65%	95.59%	117.29%	117.90%	-
YoY %	-21.35%	60.36%	-48.05%	-13.54%	-18.50%	-0.52%	-	-
Horiz. %	45.94%	58.41%	36.42%	70.10%	81.08%	99.48%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	163,271	162,483	184,370	180,194	180,595	147,920	164,869	-0.64%
YoY %	0.48%	-11.87%	2.32%	-0.22%	22.09%	-10.28%	-	-
Horiz. %	99.03%	98.55%	111.83%	109.30%	109.54%	89.72%	100.00%	-
NOSH	81,635	81,241	81,220	81,168	81,349	66,331	67,020	14.04%
YoY %	0.48%	0.03%	0.06%	-0.22%	22.64%	-1.03%	-	-
Horiz. %	121.81%	121.22%	121.19%	121.11%	121.38%	98.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	7.58%	5.95%	4.86%	4.53%	4.03%	3.89%	3.89%	-
YoY %	27.39%	22.43%	7.28%	12.41%	3.60%	0.00%	-	-
Horiz. %	194.86%	152.96%	124.94%	116.45%	103.60%	100.00%	100.00%	-
ROE	18.39%	14.52%	10.27%	9.48%	8.18%	9.46%	8.44%	-
YoY %	26.65%	41.38%	8.33%	15.89%	-13.53%	12.09%	-	-
Horiz. %	217.89%	172.04%	121.68%	112.32%	96.92%	112.09%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	485.51	488.62	480.01	464.64	451.06	542.34	534.21	-6.16%
YoY %	-0.64%	1.79%	3.31%	3.01%	-16.83%	1.52%	-	-
Horiz. %	90.88%	91.47%	89.85%	86.98%	84.43%	101.52%	100.00%	-
EPS	36.78	29.05	23.31	21.05	18.16	21.09	20.77	46.31%
YoY %	26.61%	24.62%	10.74%	15.91%	-13.89%	1.54%	-	-
Horiz. %	177.08%	139.87%	112.23%	101.35%	87.43%	101.54%	100.00%	-
DPS	20.00	20.00	10.01	17.40	17.36	24.74	24.48	-12.59%
YoY %	0.00%	99.80%	-42.47%	0.23%	-29.83%	1.06%	-	-
Horiz. %	81.70%	81.70%	40.89%	71.08%	70.92%	101.06%	100.00%	-
NAPS	2.00	2.00	2.27	2.22	2.22	2.23	2.46	-12.87%
YoY %	0.00%	-11.89%	2.25%	0.00%	-0.45%	-9.35%	-	-
Horiz. %	81.30%	81.30%	92.28%	90.24%	90.24%	90.65%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,168
RPS	272.38	272.80	267.92	259.18	252.16	247.22	246.04	7.00%
YoY %	-0.15%	1.82%	3.37%	2.78%	2.00%	0.48%	-	-
Horiz. %	110.71%	110.88%	108.89%	105.34%	102.49%	100.48%	100.00%	-
EPS	20.64	16.22	13.01	11.74	10.15	9.61	9.56	66.96%
YoY %	27.25%	24.67%	10.82%	15.67%	5.62%	0.52%	-	-
Horiz. %	215.90%	169.67%	136.09%	122.80%	106.17%	100.52%	100.00%	-
DPS	11.18	11.17	5.59	9.70	9.70	11.28	11.28	-0.59%
YoY %	0.09%	99.82%	-42.37%	0.00%	-14.01%	0.00%	-	-
Horiz. %	99.11%	99.02%	49.56%	85.99%	85.99%	100.00%	100.00%	-
NAPS	1.122	1.1166	1.267	1.2383	1.2411	1.0165	1.133	-0.64%
YoY %	0.48%	-11.87%	2.32%	-0.23%	22.10%	-10.28%	-	-
Horiz. %	99.03%	98.55%	111.83%	109.29%	109.54%	89.72%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.98	1.79	1.80	2.00	2.09	2.25	2.30	-
P/RPS	0.41	0.37	0.37	0.43	0.46	0.41	0.43	-3.12%
YoY %	10.81%	0.00%	-13.95%	-6.52%	12.20%	-4.65%	-	-
Horiz. %	95.35%	86.05%	86.05%	100.00%	106.98%	95.35%	100.00%	-
P/EPS	5.38	6.16	7.72	9.50	11.51	10.67	11.08	-38.19%
YoY %	-12.66%	-20.21%	-18.74%	-17.46%	7.87%	-3.70%	-	-
Horiz. %	48.56%	55.60%	69.68%	85.74%	103.88%	96.30%	100.00%	-
EY	18.58	16.23	12.95	10.52	8.69	9.37	9.03	61.70%
YoY %	14.48%	25.33%	23.10%	21.06%	-7.26%	3.77%	-	-
Horiz. %	205.76%	179.73%	143.41%	116.50%	96.23%	103.77%	100.00%	-
DY	10.10	11.17	5.56	8.70	8.31	10.99	10.65	-3.47%
YoY %	-9.58%	100.90%	-36.09%	4.69%	-24.39%	3.19%	-	-
Horiz. %	94.84%	104.88%	52.21%	81.69%	78.03%	103.19%	100.00%	-
P/NAPS	0.99	0.90	0.79	0.90	0.94	1.01	0.93	4.25%
YoY %	10.00%	13.92%	-12.22%	-4.26%	-6.93%	8.60%	-	-
Horiz. %	106.45%	96.77%	84.95%	96.77%	101.08%	108.60%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	26/11/08	29/08/08	19/08/08	28/02/08	26/11/07	-
Price	2.25	1.84	1.65	1.83	1.90	2.05	2.13	-
P/RPS	0.46	0.38	0.34	0.39	0.42	0.38	0.40	9.75%
YoY %	21.05%	11.76%	-12.82%	-7.14%	10.53%	-5.00%	-	-
Horiz. %	115.00%	95.00%	85.00%	97.50%	105.00%	95.00%	100.00%	-
P/EPS	6.12	6.33	7.08	8.69	10.46	9.72	10.26	-29.11%
YoY %	-3.32%	-10.59%	-18.53%	-16.92%	7.61%	-5.26%	-	-
Horiz. %	59.65%	61.70%	69.01%	84.70%	101.95%	94.74%	100.00%	-
EY	16.35	15.79	14.12	11.50	9.56	10.29	9.75	41.10%
YoY %	3.55%	11.83%	22.78%	20.29%	-7.09%	5.54%	-	-
Horiz. %	167.69%	161.95%	144.82%	117.95%	98.05%	105.54%	100.00%	-
DY	8.89	10.87	6.07	9.51	9.14	12.07	11.49	-15.70%
YoY %	-18.22%	79.08%	-36.17%	4.05%	-24.28%	5.05%	-	-
Horiz. %	77.37%	94.60%	52.83%	82.77%	79.55%	105.05%	100.00%	-
P/NAPS	1.13	0.92	0.73	0.82	0.86	0.92	0.87	19.02%
YoY %	22.83%	26.03%	-10.98%	-4.65%	-6.52%	5.75%	-	-
Horiz. %	129.89%	105.75%	83.91%	94.25%	98.85%	105.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos