[MAMEE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 27.25%
YoY- 103.28%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 411,567 403,721 400,572 396,349 396,967 389,867 377,139 5.97%
PBT 55,465 54,705 47,673 38,570 30,089 24,976 22,817 80.49%
Tax -11,078 -12,134 -10,707 -8,533 -6,482 -6,037 -5,721 55.16%
NP 44,387 42,571 36,966 30,037 23,607 18,939 17,096 88.57%
-
NP to SH 44,371 42,558 36,955 30,028 23,597 18,929 17,085 88.61%
-
Tax Rate 19.97% 22.18% 22.46% 22.12% 21.54% 24.17% 25.07% -
Total Cost 367,180 361,150 363,606 366,312 373,360 370,928 360,043 1.31%
-
Net Worth 86,739 162,642 162,759 163,271 162,483 184,370 180,194 -38.49%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,553 16,278 16,273 16,263 16,249 8,128 14,120 11.14%
Div Payout % 37.31% 38.25% 44.04% 54.16% 68.86% 42.94% 82.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,739 162,642 162,759 163,271 162,483 184,370 180,194 -38.49%
NOSH 86,739 81,321 81,379 81,635 81,241 81,220 81,168 4.51%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.78% 10.54% 9.23% 7.58% 5.95% 4.86% 4.53% -
ROE 51.15% 26.17% 22.71% 18.39% 14.52% 10.27% 9.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 474.49 496.45 492.23 485.51 488.62 480.01 464.64 1.40%
EPS 51.15 52.33 45.41 36.78 29.05 23.31 21.05 80.45%
DPS 19.08 20.00 20.00 20.00 20.00 10.01 17.40 6.31%
NAPS 1.00 2.00 2.00 2.00 2.00 2.27 2.22 -41.15%
Adjusted Per Share Value based on latest NOSH - 81,635
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 282.84 277.44 275.28 272.38 272.80 267.92 259.18 5.97%
EPS 30.49 29.25 25.40 20.64 16.22 13.01 11.74 88.61%
DPS 11.38 11.19 11.18 11.18 11.17 5.59 9.70 11.20%
NAPS 0.5961 1.1177 1.1185 1.122 1.1166 1.267 1.2383 -38.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.08 2.84 2.30 1.98 1.79 1.80 2.00 -
P/RPS 0.44 0.57 0.47 0.41 0.37 0.37 0.43 1.54%
P/EPS 4.07 5.43 5.06 5.38 6.16 7.72 9.50 -43.08%
EY 24.59 18.43 19.74 18.58 16.23 12.95 10.52 75.85%
DY 9.18 7.04 8.70 10.10 11.17 5.56 8.70 3.63%
P/NAPS 2.08 1.42 1.15 0.99 0.90 0.79 0.90 74.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 20/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 2.46 2.05 2.50 2.25 1.84 1.65 1.83 -
P/RPS 0.52 0.41 0.51 0.46 0.38 0.34 0.39 21.07%
P/EPS 4.81 3.92 5.51 6.12 6.33 7.08 8.69 -32.51%
EY 20.79 25.53 18.16 16.35 15.79 14.12 11.50 48.24%
DY 7.76 9.76 8.00 8.89 10.87 6.07 9.51 -12.64%
P/NAPS 2.46 1.03 1.25 1.13 0.92 0.73 0.82 107.59%

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