[MAMEE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.72%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 358,027 354,179 353,803 349,129 345,661 330,319 321,451 7.44%
PBT 18,495 19,852 25,292 29,712 35,237 32,574 29,717 -27.08%
Tax -4,550 -4,124 -5,409 -6,554 -7,109 -7,167 -7,064 -25.39%
NP 13,945 15,728 19,883 23,158 28,128 25,407 22,653 -27.61%
-
NP to SH 13,918 15,701 19,856 23,132 28,114 25,397 22,671 -27.74%
-
Tax Rate 24.60% 20.77% 21.39% 22.06% 20.17% 22.00% 23.77% -
Total Cost 344,082 338,451 333,920 325,971 317,533 304,912 298,798 9.85%
-
Net Worth 164,869 151,296 160,179 145,954 147,646 143,794 143,296 9.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,409 6,356 12,273 5,917 16,623 15,487 15,487 3.92%
Div Payout % 117.90% 40.48% 61.81% 25.58% 59.13% 60.98% 68.31% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,869 151,296 160,179 145,954 147,646 143,794 143,296 9.79%
NOSH 67,020 63,303 63,563 59,090 59,058 59,174 59,458 8.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.89% 4.44% 5.62% 6.63% 8.14% 7.69% 7.05% -
ROE 8.44% 10.38% 12.40% 15.85% 19.04% 17.66% 15.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 534.21 559.49 556.62 590.83 585.29 558.21 540.63 -0.79%
EPS 20.77 24.80 31.24 39.15 47.60 42.92 38.13 -33.27%
DPS 24.48 10.04 19.31 10.00 28.00 26.00 26.00 -3.93%
NAPS 2.46 2.39 2.52 2.47 2.50 2.43 2.41 1.37%
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 246.04 243.40 243.14 239.93 237.54 227.00 220.91 7.43%
EPS 9.56 10.79 13.65 15.90 19.32 17.45 15.58 -27.76%
DPS 11.28 4.37 8.43 4.07 11.42 10.64 10.64 3.96%
NAPS 1.133 1.0397 1.1008 1.003 1.0147 0.9882 0.9848 9.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.30 2.70 2.72 2.89 2.75 2.43 1.94 -
P/RPS 0.43 0.48 0.49 0.49 0.47 0.44 0.36 12.56%
P/EPS 11.08 10.89 8.71 7.38 5.78 5.66 5.09 67.88%
EY 9.03 9.19 11.48 13.55 17.31 17.66 19.65 -40.42%
DY 10.65 3.72 7.10 3.46 10.18 10.70 13.40 -14.18%
P/NAPS 0.93 1.13 1.08 1.17 1.10 1.00 0.80 10.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 22/05/06 -
Price 2.13 2.42 2.96 3.00 2.77 2.76 2.05 -
P/RPS 0.40 0.43 0.53 0.51 0.47 0.49 0.38 3.47%
P/EPS 10.26 9.76 9.48 7.66 5.82 6.43 5.38 53.72%
EY 9.75 10.25 10.55 13.05 17.19 15.55 18.60 -34.96%
DY 11.49 4.15 6.52 3.33 10.11 9.42 12.68 -6.35%
P/NAPS 0.87 1.01 1.17 1.21 1.11 1.14 0.85 1.56%

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