[MAMEE] YoY Annual (Unaudited) 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
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 482,543 411,567 396,967 359,742 349,129 308,932 277,604 9.64%
PBT 52,496 55,466 30,089 19,918 29,712 25,522 24,336 13.66%
Tax -10,091 -11,078 -6,482 -5,918 -6,554 -6,019 -8,099 3.73%
NP 42,405 44,388 23,607 14,000 23,158 19,503 16,237 17.34%
-
NP to SH 42,855 44,377 23,597 13,989 23,132 19,490 16,237 17.54%
-
Tax Rate 19.22% 19.97% 21.54% 29.71% 22.06% 23.58% 33.28% -
Total Cost 440,138 367,179 373,360 345,742 325,971 289,429 261,367 9.07%
-
Net Worth 249,598 133,549 190,108 147,856 145,866 137,247 124,824 12.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 18,975 8,672 4,062 9,945 5,905 4,773 1,800 48.04%
Div Payout % 44.28% 19.54% 17.21% 71.10% 25.53% 24.49% 11.09% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 249,598 133,549 190,108 147,856 145,866 137,247 124,824 12.23%
NOSH 145,963 86,720 81,242 66,303 59,055 59,672 60,011 15.95%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.79% 10.79% 5.95% 3.89% 6.63% 6.31% 5.85% -
ROE 17.17% 33.23% 12.41% 9.46% 15.86% 14.20% 13.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 330.59 474.59 488.62 542.57 591.19 517.71 462.58 -5.44%
EPS 29.36 30.29 29.05 21.10 39.17 32.68 26.79 1.53%
DPS 13.00 10.00 5.00 15.00 10.00 8.00 3.00 27.66%
NAPS 1.71 1.54 2.34 2.23 2.47 2.30 2.08 -3.21%
Adjusted Per Share Value based on latest NOSH - 86,739
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 331.61 282.84 272.80 247.22 239.93 212.30 190.77 9.64%
EPS 29.45 30.50 16.22 9.61 15.90 13.39 11.16 17.54%
DPS 13.04 5.96 2.79 6.83 4.06 3.28 1.24 47.98%
NAPS 1.7153 0.9178 1.3065 1.0161 1.0024 0.9432 0.8578 12.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.36 2.08 1.79 2.25 2.89 1.74 1.67 -
P/RPS 1.02 0.44 0.37 0.41 0.49 0.34 0.36 18.94%
P/EPS 11.44 4.06 6.16 10.66 7.38 5.33 6.17 10.83%
EY 8.74 24.60 16.23 9.38 13.55 18.77 16.20 -9.76%
DY 3.87 4.81 2.79 6.67 3.46 4.60 1.80 13.60%
P/NAPS 1.96 1.35 0.76 1.01 1.17 0.76 0.80 16.09%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 26/02/09 28/02/08 26/02/07 27/02/06 28/02/05 -
Price 3.63 2.46 1.84 2.05 3.00 1.75 1.60 -
P/RPS 1.10 0.52 0.38 0.38 0.51 0.34 0.35 21.01%
P/EPS 12.36 4.81 6.33 9.72 7.66 5.36 5.91 13.07%
EY 8.09 20.80 15.79 10.29 13.06 18.66 16.91 -11.55%
DY 3.58 4.07 2.72 7.32 3.33 4.57 1.87 11.42%
P/NAPS 2.12 1.60 0.79 0.92 1.21 0.76 0.77 18.37%

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