[MAMEE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.78%
YoY- 131.93%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 521,142 476,490 411,145 402,140 361,973 350,109 301,137 9.56%
PBT 30,400 59,550 57,658 24,837 18,094 33,050 20,065 7.16%
Tax -5,864 -13,237 -13,201 -5,665 -5,506 -8,178 -6,725 -2.25%
NP 24,536 46,313 44,457 19,172 12,588 24,872 13,340 10.68%
-
NP to SH 24,536 46,317 44,444 19,162 12,577 24,862 13,332 10.69%
-
Tax Rate 19.29% 22.23% 22.90% 22.81% 30.43% 24.74% 33.52% -
Total Cost 496,606 430,177 366,688 382,968 349,385 325,237 287,797 9.51%
-
Net Worth 256,433 251,026 219,563 184,423 164,926 147,663 131,173 11.81%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 16,512 13,621 5,421 10,832 13,408 7,875 6,359 17.22%
Div Payout % 67.30% 29.41% 12.20% 56.53% 106.61% 31.68% 47.70% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 256,433 251,026 219,563 184,423 164,926 147,663 131,173 11.81%
NOSH 145,700 145,945 81,319 81,243 67,043 59,065 59,624 16.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.71% 9.72% 10.81% 4.77% 3.48% 7.10% 4.43% -
ROE 9.57% 18.45% 20.24% 10.39% 7.63% 16.84% 10.16% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 357.68 326.49 505.59 494.98 539.91 592.75 505.06 -5.58%
EPS 16.84 31.73 54.65 23.59 18.76 42.09 22.36 -4.61%
DPS 11.33 9.33 6.67 13.33 20.00 13.33 10.67 1.00%
NAPS 1.76 1.72 2.70 2.27 2.46 2.50 2.20 -3.64%
Adjusted Per Share Value based on latest NOSH - 81,321
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 358.14 327.45 282.55 276.36 248.75 240.60 206.95 9.56%
EPS 16.86 31.83 30.54 13.17 8.64 17.09 9.16 10.69%
DPS 11.35 9.36 3.73 7.44 9.21 5.41 4.37 17.23%
NAPS 1.7623 1.7251 1.5089 1.2674 1.1334 1.0148 0.9014 11.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.27 3.47 2.84 1.80 2.30 2.75 1.65 -
P/RPS 1.19 1.06 0.56 0.36 0.43 0.46 0.33 23.82%
P/EPS 25.36 10.93 5.20 7.63 12.26 6.53 7.38 22.83%
EY 3.94 9.15 19.24 13.10 8.16 15.31 13.55 -18.59%
DY 2.65 2.69 2.35 7.41 8.70 4.85 6.46 -13.79%
P/NAPS 2.43 2.02 1.05 0.79 0.93 1.10 0.75 21.63%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 30/11/10 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 -
Price 4.31 3.33 2.05 1.65 2.13 2.77 1.85 -
P/RPS 1.20 1.02 0.41 0.33 0.39 0.47 0.37 21.65%
P/EPS 25.59 10.49 3.75 7.00 11.35 6.58 8.27 20.70%
EY 3.91 9.53 26.66 14.29 8.81 15.20 12.09 -17.14%
DY 2.63 2.80 3.25 8.08 9.39 4.81 5.77 -12.26%
P/NAPS 2.45 1.94 0.76 0.73 0.87 1.11 0.84 19.52%

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