[MAMEE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.23%
YoY- 52.54%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 482,544 460,576 452,638 435,396 411,567 403,721 400,572 13.17%
PBT 52,497 56,884 57,387 57,573 55,465 54,705 47,673 6.61%
Tax -10,091 -11,105 -11,680 -11,750 -11,078 -12,134 -10,707 -3.86%
NP 42,406 45,779 45,707 45,823 44,387 42,571 36,966 9.55%
-
NP to SH 42,861 45,774 45,698 45,805 44,371 42,558 36,955 10.35%
-
Tax Rate 19.22% 19.52% 20.35% 20.41% 19.97% 22.18% 22.46% -
Total Cost 440,138 414,797 406,931 389,573 367,180 361,150 363,606 13.54%
-
Net Worth 249,438 251,045 237,971 237,840 86,739 162,642 162,759 32.82%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 29,188 24,773 18,622 12,472 16,553 16,278 16,273 47.46%
Div Payout % 68.10% 54.12% 40.75% 27.23% 37.31% 38.25% 44.04% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 249,438 251,045 237,971 237,840 86,739 162,642 162,759 32.82%
NOSH 145,870 145,956 145,994 145,914 86,739 81,321 81,379 47.40%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.79% 9.94% 10.10% 10.52% 10.78% 10.54% 9.23% -
ROE 17.18% 18.23% 19.20% 19.26% 51.15% 26.17% 22.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.80 315.56 310.04 298.39 474.49 496.45 492.23 -23.22%
EPS 29.38 31.36 31.30 31.39 51.15 52.33 45.41 -25.13%
DPS 20.00 16.97 12.76 8.55 19.08 20.00 20.00 0.00%
NAPS 1.71 1.72 1.63 1.63 1.00 2.00 2.00 -9.89%
Adjusted Per Share Value based on latest NOSH - 145,914
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 331.61 316.52 311.06 299.21 282.84 277.44 275.28 13.17%
EPS 29.45 31.46 31.40 31.48 30.49 29.25 25.40 10.33%
DPS 20.06 17.02 12.80 8.57 11.38 11.19 11.18 47.50%
NAPS 1.7142 1.7252 1.6354 1.6345 0.5961 1.1177 1.1185 32.82%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.36 3.47 3.26 3.00 2.08 2.84 2.30 -
P/RPS 1.02 1.10 1.05 1.01 0.44 0.57 0.47 67.38%
P/EPS 11.44 11.06 10.41 9.56 4.07 5.43 5.06 72.00%
EY 8.74 9.04 9.60 10.46 24.59 18.43 19.74 -41.82%
DY 5.95 4.89 3.91 2.85 9.18 7.04 8.70 -22.32%
P/NAPS 1.96 2.02 2.00 1.84 2.08 1.42 1.15 42.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 20/08/09 -
Price 3.63 3.33 3.60 2.85 2.46 2.05 2.50 -
P/RPS 1.10 1.06 1.16 0.96 0.52 0.41 0.51 66.70%
P/EPS 12.35 10.62 11.50 9.08 4.81 3.92 5.51 71.01%
EY 8.09 9.42 8.69 11.01 20.79 25.53 18.16 -41.58%
DY 5.51 5.10 3.54 3.00 7.76 9.76 8.00 -21.95%
P/NAPS 2.12 1.94 2.21 1.75 2.46 1.03 1.25 42.07%

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