[MAMEE] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 35.33%
YoY- 94.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 366,152 368,624 339,864 321,168 271,092 251,800 236,324 7.56%
PBT 54,980 21,056 18,416 36,096 19,220 30,256 6,668 42.08%
Tax -12,852 -4,648 -5,136 -9,716 -5,536 -9,052 -288 88.22%
NP 42,128 16,408 13,280 26,380 13,684 21,204 6,380 36.93%
-
NP to SH 42,124 16,400 13,272 26,376 13,556 21,204 6,380 36.92%
-
Tax Rate 23.38% 22.07% 27.89% 26.92% 28.80% 29.92% 4.32% -
Total Cost 324,024 352,216 326,584 294,788 257,408 230,596 229,944 5.87%
-
Net Worth 200,823 180,595 160,179 143,296 127,536 117,866 107,969 10.88%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 16,327 16,269 25,425 - - - - -
Div Payout % 38.76% 99.21% 191.57% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 200,823 180,595 160,179 143,296 127,536 117,866 107,969 10.88%
NOSH 81,635 81,349 63,563 59,458 59,876 59,830 61,346 4.87%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.51% 4.45% 3.91% 8.21% 5.05% 8.42% 2.70% -
ROE 20.98% 9.08% 8.29% 18.41% 10.63% 17.99% 5.91% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 448.52 453.14 534.69 540.15 452.75 420.85 385.23 2.56%
EPS 51.60 20.16 20.88 44.36 22.64 35.44 10.40 30.56%
DPS 20.00 20.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.22 2.52 2.41 2.13 1.97 1.76 5.73%
Adjusted Per Share Value based on latest NOSH - 59,458
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 251.63 253.32 233.56 220.71 186.30 173.04 162.41 7.56%
EPS 28.95 11.27 9.12 18.13 9.32 14.57 4.38 36.95%
DPS 11.22 11.18 17.47 0.00 0.00 0.00 0.00 -
NAPS 1.3801 1.2411 1.1008 0.9848 0.8765 0.81 0.742 10.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.98 2.09 2.72 1.94 1.73 1.81 1.22 -
P/RPS 0.44 0.46 0.51 0.36 0.38 0.43 0.32 5.44%
P/EPS 3.84 10.37 13.03 4.37 7.64 5.11 11.73 -16.96%
EY 26.06 9.65 7.68 22.87 13.09 19.58 8.52 20.46%
DY 10.10 9.57 14.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.08 0.80 0.81 0.92 0.69 2.49%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 -
Price 2.25 1.90 2.96 2.05 1.66 1.68 1.19 -
P/RPS 0.50 0.42 0.55 0.38 0.37 0.40 0.31 8.28%
P/EPS 4.36 9.42 14.18 4.62 7.33 4.74 11.44 -14.83%
EY 22.93 10.61 7.05 21.64 13.64 21.10 8.74 17.42%
DY 8.89 10.53 13.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 1.17 0.85 0.78 0.85 0.68 4.97%

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