[MAMEE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.16%
YoY- 124.83%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 452,638 435,396 411,567 403,721 400,572 396,349 396,967 9.16%
PBT 57,387 57,573 55,465 54,705 47,673 38,570 30,089 53.97%
Tax -11,680 -11,750 -11,078 -12,134 -10,707 -8,533 -6,482 48.23%
NP 45,707 45,823 44,387 42,571 36,966 30,037 23,607 55.53%
-
NP to SH 45,698 45,805 44,371 42,558 36,955 30,028 23,597 55.55%
-
Tax Rate 20.35% 20.41% 19.97% 22.18% 22.46% 22.12% 21.54% -
Total Cost 406,931 389,573 367,180 361,150 363,606 366,312 373,360 5.92%
-
Net Worth 237,971 237,840 86,739 162,642 162,759 163,271 162,483 29.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 18,622 12,472 16,553 16,278 16,273 16,263 16,249 9.54%
Div Payout % 40.75% 27.23% 37.31% 38.25% 44.04% 54.16% 68.86% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 237,971 237,840 86,739 162,642 162,759 163,271 162,483 29.05%
NOSH 145,994 145,914 86,739 81,321 81,379 81,635 81,241 47.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.10% 10.52% 10.78% 10.54% 9.23% 7.58% 5.95% -
ROE 19.20% 19.26% 51.15% 26.17% 22.71% 18.39% 14.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 310.04 298.39 474.49 496.45 492.23 485.51 488.62 -26.22%
EPS 31.30 31.39 51.15 52.33 45.41 36.78 29.05 5.11%
DPS 12.76 8.55 19.08 20.00 20.00 20.00 20.00 -25.95%
NAPS 1.63 1.63 1.00 2.00 2.00 2.00 2.00 -12.78%
Adjusted Per Share Value based on latest NOSH - 81,321
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 311.06 299.21 282.84 277.44 275.28 272.38 272.80 9.17%
EPS 31.40 31.48 30.49 29.25 25.40 20.64 16.22 55.51%
DPS 12.80 8.57 11.38 11.19 11.18 11.18 11.17 9.53%
NAPS 1.6354 1.6345 0.5961 1.1177 1.1185 1.122 1.1166 29.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.26 3.00 2.08 2.84 2.30 1.98 1.79 -
P/RPS 1.05 1.01 0.44 0.57 0.47 0.41 0.37 100.82%
P/EPS 10.41 9.56 4.07 5.43 5.06 5.38 6.16 42.01%
EY 9.60 10.46 24.59 18.43 19.74 18.58 16.23 -29.60%
DY 3.91 2.85 9.18 7.04 8.70 10.10 11.17 -50.42%
P/NAPS 2.00 1.84 2.08 1.42 1.15 0.99 0.90 70.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 -
Price 3.60 2.85 2.46 2.05 2.50 2.25 1.84 -
P/RPS 1.16 0.96 0.52 0.41 0.51 0.46 0.38 110.86%
P/EPS 11.50 9.08 4.81 3.92 5.51 6.12 6.33 49.05%
EY 8.69 11.01 20.79 25.53 18.16 16.35 15.79 -32.91%
DY 3.54 3.00 7.76 9.76 8.00 8.89 10.87 -52.76%
P/NAPS 2.21 1.75 2.46 1.03 1.25 1.13 0.92 79.65%

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