[MAMEE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -14.16%

YoY- -12.42%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	359,742	358,027	354,179	353,803	349,129	345,661	330,319	5.83%
YoY %	0.48%	1.09%	0.11%	1.34%	1.00%	4.64%	-	-
Horiz. %	108.91%	108.39%	107.22%	107.11%	105.69%	104.64%	100.00%	-
PBT	19,919	18,495	19,852	25,292	29,712	35,237	32,574	-27.89%
YoY %	7.70%	-6.84%	-21.51%	-14.88%	-15.68%	8.18%	-	-
Horiz. %	61.15%	56.78%	60.94%	77.64%	91.21%	108.18%	100.00%	-
Tax	-5,918	-4,550	-4,124	-5,409	-6,554	-7,109	-7,167	-11.95%
YoY %	-30.07%	-10.33%	23.76%	17.47%	7.81%	0.81%	-	-
Horiz. %	82.57%	63.49%	57.54%	75.47%	91.45%	99.19%	100.00%	-
NP	14,001	13,945	15,728	19,883	23,158	28,128	25,407	-32.71%
YoY %	0.40%	-11.34%	-20.90%	-14.14%	-17.67%	10.71%	-	-
Horiz. %	55.11%	54.89%	61.90%	78.26%	91.15%	110.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,990	13,918	15,701	19,856	23,132	28,114	25,397	-32.72%
YoY %	0.52%	-11.36%	-20.93%	-14.16%	-17.72%	10.70%	-	-
Horiz. %	55.09%	54.80%	61.82%	78.18%	91.08%	110.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.71%	24.60%	20.77%	21.39%	22.06%	20.17%	22.00%	-
YoY %	20.77%	18.44%	-2.90%	-3.04%	9.37%	-8.32%	-	-
Horiz. %	135.05%	111.82%	94.41%	97.23%	100.27%	91.68%	100.00%	-
Total Cost	345,741	344,082	338,451	333,920	325,971	317,533	304,912	8.71%
YoY %	0.48%	1.66%	1.36%	2.44%	2.66%	4.14%	-	-
Horiz. %	113.39%	112.85%	111.00%	109.51%	106.91%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,920	164,869	151,296	160,179	145,954	147,646	143,794	1.89%
YoY %	-10.28%	8.97%	-5.55%	9.75%	-1.15%	2.68%	-	-
Horiz. %	102.87%	114.66%	105.22%	111.39%	101.50%	102.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	16,409	16,409	6,356	12,273	5,917	16,623	15,487	3.91%
YoY %	0.00%	158.17%	-48.21%	107.42%	-64.40%	7.34%	-	-
Horiz. %	105.95%	105.95%	41.04%	79.25%	38.21%	107.34%	100.00%	-
Div Payout %	117.29%	117.90%	40.48%	61.81%	25.58%	59.13%	60.98%	-
YoY %	-0.52%	191.25%	-34.51%	141.63%	-56.74%	-3.03%	-	-
Horiz. %	192.34%	193.34%	66.38%	101.36%	41.95%	96.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	147,920	164,869	151,296	160,179	145,954	147,646	143,794	1.89%
YoY %	-10.28%	8.97%	-5.55%	9.75%	-1.15%	2.68%	-	-
Horiz. %	102.87%	114.66%	105.22%	111.39%	101.50%	102.68%	100.00%	-
NOSH	66,331	67,020	63,303	63,563	59,090	59,058	59,174	7.88%
YoY %	-1.03%	5.87%	-0.41%	7.57%	0.05%	-0.20%	-	-
Horiz. %	112.09%	113.26%	106.98%	107.42%	99.86%	99.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	3.89%	3.89%	4.44%	5.62%	6.63%	8.14%	7.69%	-
YoY %	0.00%	-12.39%	-21.00%	-15.23%	-18.55%	5.85%	-	-
Horiz. %	50.59%	50.59%	57.74%	73.08%	86.22%	105.85%	100.00%	-
ROE	9.46%	8.44%	10.38%	12.40%	15.85%	19.04%	17.66%	-
YoY %	12.09%	-18.69%	-16.29%	-21.77%	-16.75%	7.81%	-	-
Horiz. %	53.57%	47.79%	58.78%	70.22%	89.75%	107.81%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	542.34	534.21	559.49	556.62	590.83	585.29	558.21	-1.89%
YoY %	1.52%	-4.52%	0.52%	-5.79%	0.95%	4.85%	-	-
Horiz. %	97.16%	95.70%	100.23%	99.72%	105.84%	104.85%	100.00%	-
EPS	21.09	20.77	24.80	31.24	39.15	47.60	42.92	-37.64%
YoY %	1.54%	-16.25%	-20.61%	-20.20%	-17.75%	10.90%	-	-
Horiz. %	49.14%	48.39%	57.78%	72.79%	91.22%	110.90%	100.00%	-
DPS	24.74	24.48	10.04	19.31	10.00	28.00	26.00	-3.24%
YoY %	1.06%	143.82%	-48.01%	93.10%	-64.29%	7.69%	-	-
Horiz. %	95.15%	94.15%	38.62%	74.27%	38.46%	107.69%	100.00%	-
NAPS	2.23	2.46	2.39	2.52	2.47	2.50	2.43	-5.55%
YoY %	-9.35%	2.93%	-5.16%	2.02%	-1.20%	2.88%	-	-
Horiz. %	91.77%	101.23%	98.35%	103.70%	101.65%	102.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,563
RPS	247.22	246.04	243.40	243.14	239.93	237.54	227.00	5.83%
YoY %	0.48%	1.08%	0.11%	1.34%	1.01%	4.64%	-	-
Horiz. %	108.91%	108.39%	107.22%	107.11%	105.70%	104.64%	100.00%	-
EPS	9.61	9.56	10.79	13.65	15.90	19.32	17.45	-32.73%
YoY %	0.52%	-11.40%	-20.95%	-14.15%	-17.70%	10.72%	-	-
Horiz. %	55.07%	54.79%	61.83%	78.22%	91.12%	110.72%	100.00%	-
DPS	11.28	11.28	4.37	8.43	4.07	11.42	10.64	3.95%
YoY %	0.00%	158.12%	-48.16%	107.13%	-64.36%	7.33%	-	-
Horiz. %	106.02%	106.02%	41.07%	79.23%	38.25%	107.33%	100.00%	-
NAPS	1.0165	1.133	1.0397	1.1008	1.003	1.0147	0.9882	1.89%
YoY %	-10.28%	8.97%	-5.55%	9.75%	-1.15%	2.68%	-	-
Horiz. %	102.86%	114.65%	105.21%	111.39%	101.50%	102.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.25	2.30	2.70	2.72	2.89	2.75	2.43	-
P/RPS	0.41	0.43	0.48	0.49	0.49	0.47	0.44	-4.58%
YoY %	-4.65%	-10.42%	-2.04%	0.00%	4.26%	6.82%	-	-
Horiz. %	93.18%	97.73%	109.09%	111.36%	111.36%	106.82%	100.00%	-
P/EPS	10.67	11.08	10.89	8.71	7.38	5.78	5.66	52.42%
YoY %	-3.70%	1.74%	25.03%	18.02%	27.68%	2.12%	-	-
Horiz. %	188.52%	195.76%	192.40%	153.89%	130.39%	102.12%	100.00%	-
EY	9.37	9.03	9.19	11.48	13.55	17.31	17.66	-34.38%
YoY %	3.77%	-1.74%	-19.95%	-15.28%	-21.72%	-1.98%	-	-
Horiz. %	53.06%	51.13%	52.04%	65.01%	76.73%	98.02%	100.00%	-
DY	10.99	10.65	3.72	7.10	3.46	10.18	10.70	1.79%
YoY %	3.19%	186.29%	-47.61%	105.20%	-66.01%	-4.86%	-	-
Horiz. %	102.71%	99.53%	34.77%	66.36%	32.34%	95.14%	100.00%	-
P/NAPS	1.01	0.93	1.13	1.08	1.17	1.10	1.00	0.66%
YoY %	8.60%	-17.70%	4.63%	-7.69%	6.36%	10.00%	-	-
Horiz. %	101.00%	93.00%	113.00%	108.00%	117.00%	110.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	26/11/07	22/08/07	28/05/07	26/02/07	27/11/06	29/08/06	-
Price	2.05	2.13	2.42	2.96	3.00	2.77	2.76	-
P/RPS	0.38	0.40	0.43	0.53	0.51	0.47	0.49	-15.55%
YoY %	-5.00%	-6.98%	-18.87%	3.92%	8.51%	-4.08%	-	-
Horiz. %	77.55%	81.63%	87.76%	108.16%	104.08%	95.92%	100.00%	-
P/EPS	9.72	10.26	9.76	9.48	7.66	5.82	6.43	31.61%
YoY %	-5.26%	5.12%	2.95%	23.76%	31.62%	-9.49%	-	-
Horiz. %	151.17%	159.56%	151.79%	147.43%	119.13%	90.51%	100.00%	-
EY	10.29	9.75	10.25	10.55	13.05	17.19	15.55	-24.00%
YoY %	5.54%	-4.88%	-2.84%	-19.16%	-24.08%	10.55%	-	-
Horiz. %	66.17%	62.70%	65.92%	67.85%	83.92%	110.55%	100.00%	-
DY	12.07	11.49	4.15	6.52	3.33	10.11	9.42	17.91%
YoY %	5.05%	176.87%	-36.35%	95.80%	-67.06%	7.32%	-	-
Horiz. %	128.13%	121.97%	44.06%	69.21%	35.35%	107.32%	100.00%	-
P/NAPS	0.92	0.87	1.01	1.17	1.21	1.11	1.14	-13.28%
YoY %	5.75%	-13.86%	-13.68%	-3.31%	9.01%	-2.63%	-	-
Horiz. %	80.70%	76.32%	88.60%	102.63%	106.14%	97.37%	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