[MAMEE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.69%
YoY- 170.17%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 523,562 471,130 388,988 381,778 346,984 336,884 294,110 10.08%
PBT 35,776 58,164 54,320 19,152 13,356 33,076 18,924 11.19%
Tax -6,046 -13,098 -11,894 -3,444 -3,838 -8,698 -6,402 -0.94%
NP 29,730 45,066 42,426 15,708 9,518 24,378 12,522 15.49%
-
NP to SH 29,732 45,076 42,416 15,700 9,510 24,372 12,510 15.51%
-
Tax Rate 16.90% 22.52% 21.90% 17.98% 28.74% 26.30% 33.83% -
Total Cost 493,832 426,064 346,562 366,070 337,466 312,506 281,588 9.81%
-
Net Worth 254,804 237,933 207,522 180,403 151,526 143,747 127,970 12.15%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 24,752 20,436 - 8,126 12,680 11,831 - -
Div Payout % 83.25% 45.34% - 51.76% 133.33% 48.54% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,804 237,933 207,522 180,403 151,526 143,747 127,970 12.15%
NOSH 145,602 145,971 81,381 81,262 63,400 59,155 59,799 15.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.68% 9.57% 10.91% 4.11% 2.74% 7.24% 4.26% -
ROE 11.67% 18.94% 20.44% 8.70% 6.28% 16.95% 9.78% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 359.58 322.75 477.98 469.81 547.29 569.49 491.83 -5.08%
EPS 20.42 30.88 52.12 19.32 15.00 41.20 20.92 -0.40%
DPS 17.00 14.00 0.00 10.00 20.00 20.00 0.00 -
NAPS 1.75 1.63 2.55 2.22 2.39 2.43 2.14 -3.29%
Adjusted Per Share Value based on latest NOSH - 81,379
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 359.80 323.77 267.32 262.36 238.45 231.51 202.12 10.08%
EPS 20.43 30.98 29.15 10.79 6.54 16.75 8.60 15.50%
DPS 17.01 14.04 0.00 5.58 8.71 8.13 0.00 -
NAPS 1.7511 1.6351 1.4261 1.2398 1.0413 0.9879 0.8794 12.15%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.25 3.26 2.30 2.00 2.70 2.43 1.70 -
P/RPS 1.18 1.01 0.48 0.43 0.49 0.43 0.35 22.44%
P/EPS 20.81 10.56 4.41 10.35 18.00 5.90 8.13 16.94%
EY 4.80 9.47 22.66 9.66 5.56 16.95 12.31 -14.52%
DY 4.00 4.29 0.00 5.00 7.41 8.23 0.00 -
P/NAPS 2.43 2.00 0.90 0.90 1.13 1.00 0.79 20.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 -
Price 4.20 3.60 2.50 1.83 2.42 2.76 1.72 -
P/RPS 1.17 1.12 0.52 0.39 0.44 0.48 0.35 22.26%
P/EPS 20.57 11.66 4.80 9.47 16.13 6.70 8.22 16.51%
EY 4.86 8.58 20.85 10.56 6.20 14.93 12.16 -14.16%
DY 4.05 3.89 0.00 5.46 8.26 7.25 0.00 -
P/NAPS 2.40 2.21 0.98 0.82 1.01 1.14 0.80 20.08%

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