[MAMEE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.17%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 508,760 490,458 482,544 460,576 452,638 435,396 411,567 15.22%
PBT 41,303 45,226 52,497 56,884 57,387 57,573 55,465 -17.88%
Tax -6,565 -8,368 -10,091 -11,105 -11,680 -11,750 -11,078 -29.51%
NP 34,738 36,858 42,406 45,779 45,707 45,823 44,387 -15.11%
-
NP to SH 35,192 37,316 42,861 45,774 45,698 45,805 44,371 -14.35%
-
Tax Rate 15.89% 18.50% 19.22% 19.52% 20.35% 20.41% 19.97% -
Total Cost 474,022 453,600 440,138 414,797 406,931 389,573 367,180 18.61%
-
Net Worth 254,836 256,217 249,438 251,045 237,971 237,840 86,739 105.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 31,346 29,188 29,188 24,773 18,622 12,472 16,553 53.24%
Div Payout % 89.07% 78.22% 68.10% 54.12% 40.75% 27.23% 37.31% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 254,836 256,217 249,438 251,045 237,971 237,840 86,739 105.53%
NOSH 145,620 145,578 145,870 145,956 145,994 145,914 86,739 41.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.83% 7.52% 8.79% 9.94% 10.10% 10.52% 10.78% -
ROE 13.81% 14.56% 17.18% 18.23% 19.20% 19.26% 51.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 349.37 336.90 330.80 315.56 310.04 298.39 474.49 -18.50%
EPS 24.17 25.63 29.38 31.36 31.30 31.39 51.15 -39.41%
DPS 21.50 20.00 20.00 16.97 12.76 8.55 19.08 8.30%
NAPS 1.75 1.76 1.71 1.72 1.63 1.63 1.00 45.36%
Adjusted Per Share Value based on latest NOSH - 145,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 349.63 337.05 331.61 316.52 311.06 299.21 282.84 15.22%
EPS 24.18 25.64 29.45 31.46 31.40 31.48 30.49 -14.35%
DPS 21.54 20.06 20.06 17.02 12.80 8.57 11.38 53.19%
NAPS 1.7513 1.7608 1.7142 1.7252 1.6354 1.6345 0.5961 105.53%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.25 3.50 3.36 3.47 3.26 3.00 2.08 -
P/RPS 1.22 1.04 1.02 1.10 1.05 1.01 0.44 97.73%
P/EPS 17.59 13.65 11.44 11.06 10.41 9.56 4.07 166.03%
EY 5.69 7.32 8.74 9.04 9.60 10.46 24.59 -62.41%
DY 5.06 5.71 5.95 4.89 3.91 2.85 9.18 -32.84%
P/NAPS 2.43 1.99 1.96 2.02 2.00 1.84 2.08 10.95%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 -
Price 4.20 4.20 3.63 3.33 3.60 2.85 2.46 -
P/RPS 1.20 1.25 1.10 1.06 1.16 0.96 0.52 74.89%
P/EPS 17.38 16.39 12.35 10.62 11.50 9.08 4.81 136.02%
EY 5.75 6.10 8.09 9.42 8.69 11.01 20.79 -57.65%
DY 5.12 4.76 5.51 5.10 3.54 3.00 7.76 -24.26%
P/NAPS 2.40 2.39 2.12 1.94 2.21 1.75 2.46 -1.63%

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