[MAMEE] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -28.35%
YoY- -60.98%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 471,130 388,988 381,778 346,984 336,884 294,110 263,602 10.15%
PBT 58,164 54,320 19,152 13,356 33,076 18,924 23,056 16.66%
Tax -13,098 -11,894 -3,444 -3,838 -8,698 -6,402 -7,336 10.13%
NP 45,066 42,426 15,708 9,518 24,378 12,522 15,720 19.17%
-
NP to SH 45,076 42,416 15,700 9,510 24,372 12,510 15,720 19.18%
-
Tax Rate 22.52% 21.90% 17.98% 28.74% 26.30% 33.83% 31.82% -
Total Cost 426,064 346,562 366,070 337,466 312,506 281,588 247,882 9.44%
-
Net Worth 237,933 207,522 180,403 151,526 143,747 127,970 120,555 11.99%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 20,436 - 8,126 12,680 11,831 - - -
Div Payout % 45.34% - 51.76% 133.33% 48.54% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 237,933 207,522 180,403 151,526 143,747 127,970 120,555 11.99%
NOSH 145,971 81,381 81,262 63,400 59,155 59,799 59,681 16.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.57% 10.91% 4.11% 2.74% 7.24% 4.26% 5.96% -
ROE 18.94% 20.44% 8.70% 6.28% 16.95% 9.78% 13.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 322.75 477.98 469.81 547.29 569.49 491.83 441.68 -5.09%
EPS 30.88 52.12 19.32 15.00 41.20 20.92 26.34 2.68%
DPS 14.00 0.00 10.00 20.00 20.00 0.00 0.00 -
NAPS 1.63 2.55 2.22 2.39 2.43 2.14 2.02 -3.51%
Adjusted Per Share Value based on latest NOSH - 63,303
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 323.77 267.32 262.36 238.45 231.51 202.12 181.15 10.15%
EPS 30.98 29.15 10.79 6.54 16.75 8.60 10.80 19.19%
DPS 14.04 0.00 5.58 8.71 8.13 0.00 0.00 -
NAPS 1.6351 1.4261 1.2398 1.0413 0.9879 0.8794 0.8285 11.99%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.26 2.30 2.00 2.70 2.43 1.70 1.66 -
P/RPS 1.01 0.48 0.43 0.49 0.43 0.35 0.38 17.68%
P/EPS 10.56 4.41 10.35 18.00 5.90 8.13 6.30 8.98%
EY 9.47 22.66 9.66 5.56 16.95 12.31 15.87 -8.24%
DY 4.29 0.00 5.00 7.41 8.23 0.00 0.00 -
P/NAPS 2.00 0.90 0.90 1.13 1.00 0.79 0.82 16.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 -
Price 3.60 2.50 1.83 2.42 2.76 1.72 1.61 -
P/RPS 1.12 0.52 0.39 0.44 0.48 0.35 0.36 20.81%
P/EPS 11.66 4.80 9.47 16.13 6.70 8.22 6.11 11.36%
EY 8.58 20.85 10.56 6.20 14.93 12.16 16.36 -10.19%
DY 3.89 0.00 5.46 8.26 7.25 0.00 0.00 -
P/NAPS 2.21 0.98 0.82 1.01 1.14 0.80 0.80 18.44%

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