[MAMEE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.79%
YoY- 36.0%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 400,572 396,349 396,967 389,867 377,139 366,932 359,742 7.43%
PBT 47,673 38,570 30,089 24,976 22,817 20,579 19,919 79.01%
Tax -10,707 -8,533 -6,482 -6,037 -5,721 -5,796 -5,918 48.53%
NP 36,966 30,037 23,607 18,939 17,096 14,783 14,001 91.14%
-
NP to SH 36,955 30,028 23,597 18,929 17,085 14,772 13,990 91.20%
-
Tax Rate 22.46% 22.12% 21.54% 24.17% 25.07% 28.16% 29.71% -
Total Cost 363,606 366,312 373,360 370,928 360,043 352,149 345,741 3.41%
-
Net Worth 162,759 163,271 162,483 184,370 180,194 180,595 147,920 6.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 16,273 16,263 16,249 8,128 14,120 14,120 16,409 -0.55%
Div Payout % 44.04% 54.16% 68.86% 42.94% 82.65% 95.59% 117.29% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 162,759 163,271 162,483 184,370 180,194 180,595 147,920 6.58%
NOSH 81,379 81,635 81,241 81,220 81,168 81,349 66,331 14.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.23% 7.58% 5.95% 4.86% 4.53% 4.03% 3.89% -
ROE 22.71% 18.39% 14.52% 10.27% 9.48% 8.18% 9.46% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 492.23 485.51 488.62 480.01 464.64 451.06 542.34 -6.26%
EPS 45.41 36.78 29.05 23.31 21.05 18.16 21.09 66.82%
DPS 20.00 20.00 20.00 10.01 17.40 17.36 24.74 -13.23%
NAPS 2.00 2.00 2.00 2.27 2.22 2.22 2.23 -7.00%
Adjusted Per Share Value based on latest NOSH - 81,220
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 275.28 272.38 272.80 267.92 259.18 252.16 247.22 7.43%
EPS 25.40 20.64 16.22 13.01 11.74 10.15 9.61 91.27%
DPS 11.18 11.18 11.17 5.59 9.70 9.70 11.28 -0.59%
NAPS 1.1185 1.122 1.1166 1.267 1.2383 1.2411 1.0165 6.58%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.30 1.98 1.79 1.80 2.00 2.09 2.25 -
P/RPS 0.47 0.41 0.37 0.37 0.43 0.46 0.41 9.54%
P/EPS 5.06 5.38 6.16 7.72 9.50 11.51 10.67 -39.21%
EY 19.74 18.58 16.23 12.95 10.52 8.69 9.37 64.41%
DY 8.70 10.10 11.17 5.56 8.70 8.31 10.99 -14.43%
P/NAPS 1.15 0.99 0.90 0.79 0.90 0.94 1.01 9.04%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 -
Price 2.50 2.25 1.84 1.65 1.83 1.90 2.05 -
P/RPS 0.51 0.46 0.38 0.34 0.39 0.42 0.38 21.69%
P/EPS 5.51 6.12 6.33 7.08 8.69 10.46 9.72 -31.52%
EY 18.16 16.35 15.79 14.12 11.50 9.56 10.29 46.08%
DY 8.00 8.89 10.87 6.07 9.51 9.14 12.07 -24.00%
P/NAPS 1.25 1.13 0.92 0.73 0.82 0.86 0.92 22.69%

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