[MAMEE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.23%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 490,458 482,544 460,576 452,638 435,396 411,567 403,721 13.86%
PBT 45,226 52,497 56,884 57,387 57,573 55,465 54,705 -11.92%
Tax -8,368 -10,091 -11,105 -11,680 -11,750 -11,078 -12,134 -21.96%
NP 36,858 42,406 45,779 45,707 45,823 44,387 42,571 -9.16%
-
NP to SH 37,316 42,861 45,774 45,698 45,805 44,371 42,558 -8.39%
-
Tax Rate 18.50% 19.22% 19.52% 20.35% 20.41% 19.97% 22.18% -
Total Cost 453,600 440,138 414,797 406,931 389,573 367,180 361,150 16.42%
-
Net Worth 256,217 249,438 251,045 237,971 237,840 86,739 162,642 35.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 29,188 29,188 24,773 18,622 12,472 16,553 16,278 47.64%
Div Payout % 78.22% 68.10% 54.12% 40.75% 27.23% 37.31% 38.25% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 256,217 249,438 251,045 237,971 237,840 86,739 162,642 35.42%
NOSH 145,578 145,870 145,956 145,994 145,914 86,739 81,321 47.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.52% 8.79% 9.94% 10.10% 10.52% 10.78% 10.54% -
ROE 14.56% 17.18% 18.23% 19.20% 19.26% 51.15% 26.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 336.90 330.80 315.56 310.04 298.39 474.49 496.45 -22.79%
EPS 25.63 29.38 31.36 31.30 31.39 51.15 52.33 -37.89%
DPS 20.00 20.00 16.97 12.76 8.55 19.08 20.00 0.00%
NAPS 1.76 1.71 1.72 1.63 1.63 1.00 2.00 -8.17%
Adjusted Per Share Value based on latest NOSH - 145,994
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 337.05 331.61 316.52 311.06 299.21 282.84 277.44 13.86%
EPS 25.64 29.45 31.46 31.40 31.48 30.49 29.25 -8.41%
DPS 20.06 20.06 17.02 12.80 8.57 11.38 11.19 47.62%
NAPS 1.7608 1.7142 1.7252 1.6354 1.6345 0.5961 1.1177 35.42%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.36 3.47 3.26 3.00 2.08 2.84 -
P/RPS 1.04 1.02 1.10 1.05 1.01 0.44 0.57 49.37%
P/EPS 13.65 11.44 11.06 10.41 9.56 4.07 5.43 84.98%
EY 7.32 8.74 9.04 9.60 10.46 24.59 18.43 -45.99%
DY 5.71 5.95 4.89 3.91 2.85 9.18 7.04 -13.03%
P/NAPS 1.99 1.96 2.02 2.00 1.84 2.08 1.42 25.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 -
Price 4.20 3.63 3.33 3.60 2.85 2.46 2.05 -
P/RPS 1.25 1.10 1.06 1.16 0.96 0.52 0.41 110.40%
P/EPS 16.39 12.35 10.62 11.50 9.08 4.81 3.92 159.76%
EY 6.10 8.09 9.42 8.69 11.01 20.79 25.53 -61.52%
DY 4.76 5.51 5.10 3.54 3.00 7.76 9.76 -38.06%
P/NAPS 2.39 2.12 1.94 2.21 1.75 2.46 1.03 75.35%

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