[MAMEE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.26%
YoY- 88.04%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 460,576 452,638 435,396 411,567 403,721 400,572 396,349 10.52%
PBT 56,884 57,387 57,573 55,465 54,705 47,673 38,570 29.53%
Tax -11,105 -11,680 -11,750 -11,078 -12,134 -10,707 -8,533 19.18%
NP 45,779 45,707 45,823 44,387 42,571 36,966 30,037 32.40%
-
NP to SH 45,774 45,698 45,805 44,371 42,558 36,955 30,028 32.41%
-
Tax Rate 19.52% 20.35% 20.41% 19.97% 22.18% 22.46% 22.12% -
Total Cost 414,797 406,931 389,573 367,180 361,150 363,606 366,312 8.63%
-
Net Worth 251,045 237,971 237,840 86,739 162,642 162,759 163,271 33.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,773 18,622 12,472 16,553 16,278 16,273 16,263 32.35%
Div Payout % 54.12% 40.75% 27.23% 37.31% 38.25% 44.04% 54.16% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 251,045 237,971 237,840 86,739 162,642 162,759 163,271 33.18%
NOSH 145,956 145,994 145,914 86,739 81,321 81,379 81,635 47.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.94% 10.10% 10.52% 10.78% 10.54% 9.23% 7.58% -
ROE 18.23% 19.20% 19.26% 51.15% 26.17% 22.71% 18.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 315.56 310.04 298.39 474.49 496.45 492.23 485.51 -24.94%
EPS 31.36 31.30 31.39 51.15 52.33 45.41 36.78 -10.07%
DPS 16.97 12.76 8.55 19.08 20.00 20.00 20.00 -10.36%
NAPS 1.72 1.63 1.63 1.00 2.00 2.00 2.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 86,739
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 316.52 311.06 299.21 282.84 277.44 275.28 272.38 10.52%
EPS 31.46 31.40 31.48 30.49 29.25 25.40 20.64 32.41%
DPS 17.02 12.80 8.57 11.38 11.19 11.18 11.18 32.30%
NAPS 1.7252 1.6354 1.6345 0.5961 1.1177 1.1185 1.122 33.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.47 3.26 3.00 2.08 2.84 2.30 1.98 -
P/RPS 1.10 1.05 1.01 0.44 0.57 0.47 0.41 92.96%
P/EPS 11.06 10.41 9.56 4.07 5.43 5.06 5.38 61.60%
EY 9.04 9.60 10.46 24.59 18.43 19.74 18.58 -38.11%
DY 4.89 3.91 2.85 9.18 7.04 8.70 10.10 -38.31%
P/NAPS 2.02 2.00 1.84 2.08 1.42 1.15 0.99 60.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 28/05/09 -
Price 3.33 3.60 2.85 2.46 2.05 2.50 2.25 -
P/RPS 1.06 1.16 0.96 0.52 0.41 0.51 0.46 74.37%
P/EPS 10.62 11.50 9.08 4.81 3.92 5.51 6.12 44.35%
EY 9.42 8.69 11.01 20.79 25.53 18.16 16.35 -30.73%
DY 5.10 3.54 3.00 7.76 9.76 8.00 8.89 -30.93%
P/NAPS 1.94 2.21 1.75 2.46 1.03 1.25 1.13 43.33%

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