[MAMEE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.52%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 389,867 377,139 366,932 359,742 358,027 354,179 353,803 6.66%
PBT 24,976 22,817 20,579 19,919 18,495 19,852 25,292 -0.83%
Tax -6,037 -5,721 -5,796 -5,918 -4,550 -4,124 -5,409 7.57%
NP 18,939 17,096 14,783 14,001 13,945 15,728 19,883 -3.18%
-
NP to SH 18,929 17,085 14,772 13,990 13,918 15,701 19,856 -3.12%
-
Tax Rate 24.17% 25.07% 28.16% 29.71% 24.60% 20.77% 21.39% -
Total Cost 370,928 360,043 352,149 345,741 344,082 338,451 333,920 7.23%
-
Net Worth 184,370 180,194 180,595 147,920 164,869 151,296 160,179 9.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,128 14,120 14,120 16,409 16,409 6,356 12,273 -23.96%
Div Payout % 42.94% 82.65% 95.59% 117.29% 117.90% 40.48% 61.81% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,370 180,194 180,595 147,920 164,869 151,296 160,179 9.80%
NOSH 81,220 81,168 81,349 66,331 67,020 63,303 63,563 17.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.86% 4.53% 4.03% 3.89% 3.89% 4.44% 5.62% -
ROE 10.27% 9.48% 8.18% 9.46% 8.44% 10.38% 12.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 480.01 464.64 451.06 542.34 534.21 559.49 556.62 -9.37%
EPS 23.31 21.05 18.16 21.09 20.77 24.80 31.24 -17.69%
DPS 10.01 17.40 17.36 24.74 24.48 10.04 19.31 -35.39%
NAPS 2.27 2.22 2.22 2.23 2.46 2.39 2.52 -6.71%
Adjusted Per Share Value based on latest NOSH - 66,331
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 267.92 259.18 252.16 247.22 246.04 243.40 243.14 6.66%
EPS 13.01 11.74 10.15 9.61 9.56 10.79 13.65 -3.14%
DPS 5.59 9.70 9.70 11.28 11.28 4.37 8.43 -23.90%
NAPS 1.267 1.2383 1.2411 1.0165 1.133 1.0397 1.1008 9.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.00 2.09 2.25 2.30 2.70 2.72 -
P/RPS 0.37 0.43 0.46 0.41 0.43 0.48 0.49 -17.03%
P/EPS 7.72 9.50 11.51 10.67 11.08 10.89 8.71 -7.70%
EY 12.95 10.52 8.69 9.37 9.03 9.19 11.48 8.34%
DY 5.56 8.70 8.31 10.99 10.65 3.72 7.10 -15.00%
P/NAPS 0.79 0.90 0.94 1.01 0.93 1.13 1.08 -18.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 -
Price 1.65 1.83 1.90 2.05 2.13 2.42 2.96 -
P/RPS 0.34 0.39 0.42 0.38 0.40 0.43 0.53 -25.55%
P/EPS 7.08 8.69 10.46 9.72 10.26 9.76 9.48 -17.64%
EY 14.12 11.50 9.56 10.29 9.75 10.25 10.55 21.38%
DY 6.07 9.51 9.14 12.07 11.49 4.15 6.52 -4.64%
P/NAPS 0.73 0.82 0.86 0.92 0.87 1.01 1.17 -26.92%

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