[MAMEE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 24.66%

YoY- 68.67%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	403,721	400,572	396,349	396,967	389,867	377,139	366,932	6.57%
YoY %	0.79%	1.07%	-0.16%	1.82%	3.37%	2.78%	-	-
Horiz. %	110.03%	109.17%	108.02%	108.19%	106.25%	102.78%	100.00%	-
PBT	54,705	47,673	38,570	30,089	24,976	22,817	20,579	91.78%
YoY %	14.75%	23.60%	28.19%	20.47%	9.46%	10.88%	-	-
Horiz. %	265.83%	231.66%	187.42%	146.21%	121.37%	110.88%	100.00%	-
Tax	-12,134	-10,707	-8,533	-6,482	-6,037	-5,721	-5,796	63.57%
YoY %	-13.33%	-25.48%	-31.64%	-7.37%	-5.52%	1.29%	-	-
Horiz. %	209.35%	184.73%	147.22%	111.84%	104.16%	98.71%	100.00%	-
NP	42,571	36,966	30,037	23,607	18,939	17,096	14,783	102.28%
YoY %	15.16%	23.07%	27.24%	24.65%	10.78%	15.65%	-	-
Horiz. %	287.97%	250.06%	203.19%	159.69%	128.11%	115.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,558	36,955	30,028	23,597	18,929	17,085	14,772	102.34%
YoY %	15.16%	23.07%	27.25%	24.66%	10.79%	15.66%	-	-
Horiz. %	288.10%	250.17%	203.28%	159.74%	128.14%	115.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	22.46%	22.12%	21.54%	24.17%	25.07%	28.16%	-
YoY %	-1.25%	1.54%	2.69%	-10.88%	-3.59%	-10.97%	-	-
Horiz. %	78.76%	79.76%	78.55%	76.49%	85.83%	89.03%	100.00%	-
Total Cost	361,150	363,606	366,312	373,360	370,928	360,043	352,149	1.69%
YoY %	-0.68%	-0.74%	-1.89%	0.66%	3.02%	2.24%	-	-
Horiz. %	102.56%	103.25%	104.02%	106.02%	105.33%	102.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,642	162,759	163,271	162,483	184,370	180,194	180,595	-6.73%
YoY %	-0.07%	-0.31%	0.48%	-11.87%	2.32%	-0.22%	-	-
Horiz. %	90.06%	90.12%	90.41%	89.97%	102.09%	99.78%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	16,278	16,273	16,263	16,249	8,128	14,120	14,120	9.93%
YoY %	0.03%	0.06%	0.09%	99.91%	-42.44%	0.00%	-	-
Horiz. %	115.28%	115.25%	115.18%	115.08%	57.56%	100.00%	100.00%	-
Div Payout %	38.25%	44.04%	54.16%	68.86%	42.94%	82.65%	95.59%	-
YoY %	-13.15%	-18.69%	-21.35%	60.36%	-48.05%	-13.54%	-	-
Horiz. %	40.01%	46.07%	56.66%	72.04%	44.92%	86.46%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	162,642	162,759	163,271	162,483	184,370	180,194	180,595	-6.73%
YoY %	-0.07%	-0.31%	0.48%	-11.87%	2.32%	-0.22%	-	-
Horiz. %	90.06%	90.12%	90.41%	89.97%	102.09%	99.78%	100.00%	-
NOSH	81,321	81,379	81,635	81,241	81,220	81,168	81,349	-0.02%
YoY %	-0.07%	-0.31%	0.48%	0.03%	0.06%	-0.22%	-	-
Horiz. %	99.97%	100.04%	100.35%	99.87%	99.84%	99.78%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.54%	9.23%	7.58%	5.95%	4.86%	4.53%	4.03%	-
YoY %	14.19%	21.77%	27.39%	22.43%	7.28%	12.41%	-	-
Horiz. %	261.54%	229.03%	188.09%	147.64%	120.60%	112.41%	100.00%	-
ROE	26.17%	22.71%	18.39%	14.52%	10.27%	9.48%	8.18%	-
YoY %	15.24%	23.49%	26.65%	41.38%	8.33%	15.89%	-	-
Horiz. %	319.93%	277.63%	224.82%	177.51%	125.55%	115.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	496.45	492.23	485.51	488.62	480.01	464.64	451.06	6.59%
YoY %	0.86%	1.38%	-0.64%	1.79%	3.31%	3.01%	-	-
Horiz. %	110.06%	109.13%	107.64%	108.33%	106.42%	103.01%	100.00%	-
EPS	52.33	45.41	36.78	29.05	23.31	21.05	18.16	102.36%
YoY %	15.24%	23.46%	26.61%	24.62%	10.74%	15.91%	-	-
Horiz. %	288.16%	250.06%	202.53%	159.97%	128.36%	115.91%	100.00%	-
DPS	20.00	20.00	20.00	20.00	10.01	17.40	17.36	9.88%
YoY %	0.00%	0.00%	0.00%	99.80%	-42.47%	0.23%	-	-
Horiz. %	115.21%	115.21%	115.21%	115.21%	57.66%	100.23%	100.00%	-
NAPS	2.00	2.00	2.00	2.00	2.27	2.22	2.22	-6.71%
YoY %	0.00%	0.00%	0.00%	-11.89%	2.25%	0.00%	-	-
Horiz. %	90.09%	90.09%	90.09%	90.09%	102.25%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 81,241
RPS	277.44	275.28	272.38	272.80	267.92	259.18	252.16	6.57%
YoY %	0.78%	1.06%	-0.15%	1.82%	3.37%	2.78%	-	-
Horiz. %	110.03%	109.17%	108.02%	108.19%	106.25%	102.78%	100.00%	-
EPS	29.25	25.40	20.64	16.22	13.01	11.74	10.15	102.37%
YoY %	15.16%	23.06%	27.25%	24.67%	10.82%	15.67%	-	-
Horiz. %	288.18%	250.25%	203.35%	159.80%	128.18%	115.67%	100.00%	-
DPS	11.19	11.18	11.18	11.17	5.59	9.70	9.70	9.98%
YoY %	0.09%	0.00%	0.09%	99.82%	-42.37%	0.00%	-	-
Horiz. %	115.36%	115.26%	115.26%	115.15%	57.63%	100.00%	100.00%	-
NAPS	1.1177	1.1185	1.122	1.1166	1.267	1.2383	1.2411	-6.73%
YoY %	-0.07%	-0.31%	0.48%	-11.87%	2.32%	-0.23%	-	-
Horiz. %	90.06%	90.12%	90.40%	89.97%	102.09%	99.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.84	2.30	1.98	1.79	1.80	2.00	2.09	-
P/RPS	0.57	0.47	0.41	0.37	0.37	0.43	0.46	15.35%
YoY %	21.28%	14.63%	10.81%	0.00%	-13.95%	-6.52%	-	-
Horiz. %	123.91%	102.17%	89.13%	80.43%	80.43%	93.48%	100.00%	-
P/EPS	5.43	5.06	5.38	6.16	7.72	9.50	11.51	-39.37%
YoY %	7.31%	-5.95%	-12.66%	-20.21%	-18.74%	-17.46%	-	-
Horiz. %	47.18%	43.96%	46.74%	53.52%	67.07%	82.54%	100.00%	-
EY	18.43	19.74	18.58	16.23	12.95	10.52	8.69	64.99%
YoY %	-6.64%	6.24%	14.48%	25.33%	23.10%	21.06%	-	-
Horiz. %	212.08%	227.16%	213.81%	186.77%	149.02%	121.06%	100.00%	-
DY	7.04	8.70	10.10	11.17	5.56	8.70	8.31	-10.45%
YoY %	-19.08%	-13.86%	-9.58%	100.90%	-36.09%	4.69%	-	-
Horiz. %	84.72%	104.69%	121.54%	134.42%	66.91%	104.69%	100.00%	-
P/NAPS	1.42	1.15	0.99	0.90	0.79	0.90	0.94	31.62%
YoY %	23.48%	16.16%	10.00%	13.92%	-12.22%	-4.26%	-	-
Horiz. %	151.06%	122.34%	105.32%	95.74%	84.04%	95.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	20/08/09	28/05/09	26/02/09	26/11/08	29/08/08	19/08/08	-
Price	2.05	2.50	2.25	1.84	1.65	1.83	1.90	-
P/RPS	0.41	0.51	0.46	0.38	0.34	0.39	0.42	-1.59%
YoY %	-19.61%	10.87%	21.05%	11.76%	-12.82%	-7.14%	-	-
Horiz. %	97.62%	121.43%	109.52%	90.48%	80.95%	92.86%	100.00%	-
P/EPS	3.92	5.51	6.12	6.33	7.08	8.69	10.46	-47.98%
YoY %	-28.86%	-9.97%	-3.32%	-10.59%	-18.53%	-16.92%	-	-
Horiz. %	37.48%	52.68%	58.51%	60.52%	67.69%	83.08%	100.00%	-
EY	25.53	18.16	16.35	15.79	14.12	11.50	9.56	92.36%
YoY %	40.58%	11.07%	3.55%	11.83%	22.78%	20.29%	-	-
Horiz. %	267.05%	189.96%	171.03%	165.17%	147.70%	120.29%	100.00%	-
DY	9.76	8.00	8.89	10.87	6.07	9.51	9.14	4.46%
YoY %	22.00%	-10.01%	-18.22%	79.08%	-36.17%	4.05%	-	-
Horiz. %	106.78%	87.53%	97.26%	118.93%	66.41%	104.05%	100.00%	-
P/NAPS	1.03	1.25	1.13	0.92	0.73	0.82	0.86	12.76%
YoY %	-17.60%	10.62%	22.83%	26.03%	-10.98%	-4.65%	-	-
Horiz. %	119.77%	145.35%	131.40%	106.98%	84.88%	95.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos