[MAMEE] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -42.62%
YoY- -49.68%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 461,468 366,152 368,624 339,864 321,168 271,092 251,800 10.61%
PBT 63,412 54,980 21,056 18,416 36,096 19,220 30,256 13.11%
Tax -15,540 -12,852 -4,648 -5,136 -9,716 -5,536 -9,052 9.42%
NP 47,872 42,128 16,408 13,280 26,380 13,684 21,204 14.52%
-
NP to SH 47,860 42,124 16,400 13,272 26,376 13,556 21,204 14.52%
-
Tax Rate 24.51% 23.38% 22.07% 27.89% 26.92% 28.80% 29.92% -
Total Cost 413,596 324,024 352,216 326,584 294,788 257,408 230,596 10.22%
-
Net Worth 237,840 200,823 180,595 160,179 143,296 127,536 117,866 12.40%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 16,327 16,269 25,425 - - - -
Div Payout % - 38.76% 99.21% 191.57% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 237,840 200,823 180,595 160,179 143,296 127,536 117,866 12.40%
NOSH 145,914 81,635 81,349 63,563 59,458 59,876 59,830 16.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.37% 11.51% 4.45% 3.91% 8.21% 5.05% 8.42% -
ROE 20.12% 20.98% 9.08% 8.29% 18.41% 10.63% 17.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 316.26 448.52 453.14 534.69 540.15 452.75 420.85 -4.64%
EPS 32.80 51.60 20.16 20.88 44.36 22.64 35.44 -1.28%
DPS 0.00 20.00 20.00 40.00 0.00 0.00 0.00 -
NAPS 1.63 2.46 2.22 2.52 2.41 2.13 1.97 -3.10%
Adjusted Per Share Value based on latest NOSH - 63,563
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 317.13 251.63 253.32 233.56 220.71 186.30 173.04 10.61%
EPS 32.89 28.95 11.27 9.12 18.13 9.32 14.57 14.52%
DPS 0.00 11.22 11.18 17.47 0.00 0.00 0.00 -
NAPS 1.6345 1.3801 1.2411 1.1008 0.9848 0.8765 0.81 12.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.00 1.98 2.09 2.72 1.94 1.73 1.81 -
P/RPS 0.95 0.44 0.46 0.51 0.36 0.38 0.43 14.11%
P/EPS 9.15 3.84 10.37 13.03 4.37 7.64 5.11 10.19%
EY 10.93 26.06 9.65 7.68 22.87 13.09 19.58 -9.25%
DY 0.00 10.10 9.57 14.71 0.00 0.00 0.00 -
P/NAPS 1.84 0.80 0.94 1.08 0.80 0.81 0.92 12.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 28/05/04 -
Price 2.85 2.25 1.90 2.96 2.05 1.66 1.68 -
P/RPS 0.90 0.50 0.42 0.55 0.38 0.37 0.40 14.46%
P/EPS 8.69 4.36 9.42 14.18 4.62 7.33 4.74 10.62%
EY 11.51 22.93 10.61 7.05 21.64 13.64 21.10 -9.60%
DY 0.00 8.89 10.53 13.51 0.00 0.00 0.00 -
P/NAPS 1.75 0.91 0.86 1.17 0.85 0.78 0.85 12.78%

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