[MAMEE] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.01%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 411,145 402,140 361,973 350,109 301,137 266,401 253,549 8.38%
PBT 57,658 24,837 18,094 33,050 20,065 21,566 13,745 26.96%
Tax -13,201 -5,665 -5,506 -8,178 -6,725 -8,437 -1,690 40.81%
NP 44,457 19,172 12,588 24,872 13,340 13,129 12,054 24.27%
-
NP to SH 44,444 19,162 12,577 24,862 13,332 13,129 12,054 24.26%
-
Tax Rate 22.90% 22.81% 30.43% 24.74% 33.52% 39.12% 12.30% -
Total Cost 366,688 382,968 349,385 325,237 287,797 253,272 241,494 7.20%
-
Net Worth 219,563 184,423 164,926 147,663 131,173 120,286 114,097 11.51%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,421 10,832 13,408 7,875 6,359 3,144 2,480 13.90%
Div Payout % 12.20% 56.53% 106.61% 31.68% 47.70% 23.95% 20.58% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 219,563 184,423 164,926 147,663 131,173 120,286 114,097 11.51%
NOSH 81,319 81,243 67,043 59,065 59,624 58,964 62,009 4.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.81% 4.77% 3.48% 7.10% 4.43% 4.93% 4.75% -
ROE 20.24% 10.39% 7.63% 16.84% 10.16% 10.92% 10.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 505.59 494.98 539.91 592.75 505.06 451.80 408.89 3.59%
EPS 54.65 23.59 18.76 42.09 22.36 22.27 19.44 18.78%
DPS 6.67 13.33 20.00 13.33 10.67 5.33 4.00 8.88%
NAPS 2.70 2.27 2.46 2.50 2.20 2.04 1.84 6.59%
Adjusted Per Share Value based on latest NOSH - 59,058
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 282.55 276.36 248.75 240.60 206.95 183.08 174.24 8.38%
EPS 30.54 13.17 8.64 17.09 9.16 9.02 8.28 24.27%
DPS 3.73 7.44 9.21 5.41 4.37 2.16 1.70 13.97%
NAPS 1.5089 1.2674 1.1334 1.0148 0.9014 0.8266 0.7841 11.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.84 1.80 2.30 2.75 1.65 1.80 1.40 -
P/RPS 0.56 0.36 0.43 0.46 0.33 0.40 0.34 8.66%
P/EPS 5.20 7.63 12.26 6.53 7.38 8.08 7.20 -5.27%
EY 19.24 13.10 8.16 15.31 13.55 12.37 13.89 5.57%
DY 2.35 7.41 8.70 4.85 6.46 2.96 2.86 -3.21%
P/NAPS 1.05 0.79 0.93 1.10 0.75 0.88 0.76 5.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 -
Price 2.05 1.65 2.13 2.77 1.85 1.72 1.41 -
P/RPS 0.41 0.33 0.39 0.47 0.37 0.38 0.34 3.16%
P/EPS 3.75 7.00 11.35 6.58 8.27 7.72 7.25 -10.39%
EY 26.66 14.29 8.81 15.20 12.09 12.95 13.79 11.60%
DY 3.25 8.08 9.39 4.81 5.77 3.10 2.84 2.27%
P/NAPS 0.76 0.73 0.87 1.11 0.84 0.84 0.77 -0.21%

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