[MAMEE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 78.51%
YoY- 156.85%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 493,124 461,468 366,152 368,624 339,864 321,168 271,092 10.48%
PBT 34,328 63,412 54,980 21,056 18,416 36,096 19,220 10.14%
Tax -8,648 -15,540 -12,852 -4,648 -5,136 -9,716 -5,536 7.71%
NP 25,680 47,872 42,128 16,408 13,280 26,380 13,684 11.05%
-
NP to SH 25,680 47,860 42,124 16,400 13,272 26,376 13,556 11.23%
-
Tax Rate 25.19% 24.51% 23.38% 22.07% 27.89% 26.92% 28.80% -
Total Cost 467,444 413,596 324,024 352,216 326,584 294,788 257,408 10.44%
-
Net Worth 256,217 237,840 200,823 180,595 160,179 143,296 127,536 12.32%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 16,327 16,269 25,425 - - -
Div Payout % - - 38.76% 99.21% 191.57% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 256,217 237,840 200,823 180,595 160,179 143,296 127,536 12.32%
NOSH 145,578 145,914 81,635 81,349 63,563 59,458 59,876 15.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.21% 10.37% 11.51% 4.45% 3.91% 8.21% 5.05% -
ROE 10.02% 20.12% 20.98% 9.08% 8.29% 18.41% 10.63% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 338.73 316.26 448.52 453.14 534.69 540.15 452.75 -4.71%
EPS 17.64 32.80 51.60 20.16 20.88 44.36 22.64 -4.07%
DPS 0.00 0.00 20.00 20.00 40.00 0.00 0.00 -
NAPS 1.76 1.63 2.46 2.22 2.52 2.41 2.13 -3.12%
Adjusted Per Share Value based on latest NOSH - 81,635
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 338.88 317.13 251.63 253.32 233.56 220.71 186.30 10.48%
EPS 17.65 32.89 28.95 11.27 9.12 18.13 9.32 11.22%
DPS 0.00 0.00 11.22 11.18 17.47 0.00 0.00 -
NAPS 1.7608 1.6345 1.3801 1.2411 1.1008 0.9848 0.8765 12.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.50 3.00 1.98 2.09 2.72 1.94 1.73 -
P/RPS 1.03 0.95 0.44 0.46 0.51 0.36 0.38 18.07%
P/EPS 19.84 9.15 3.84 10.37 13.03 4.37 7.64 17.23%
EY 5.04 10.93 26.06 9.65 7.68 22.87 13.09 -14.70%
DY 0.00 0.00 10.10 9.57 14.71 0.00 0.00 -
P/NAPS 1.99 1.84 0.80 0.94 1.08 0.80 0.81 16.15%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 26/05/10 28/05/09 19/08/08 28/05/07 22/05/06 18/05/05 -
Price 4.20 2.85 2.25 1.90 2.96 2.05 1.66 -
P/RPS 1.24 0.90 0.50 0.42 0.55 0.38 0.37 22.31%
P/EPS 23.81 8.69 4.36 9.42 14.18 4.62 7.33 21.68%
EY 4.20 11.51 22.93 10.61 7.05 21.64 13.64 -17.81%
DY 0.00 0.00 8.89 10.53 13.51 0.00 0.00 -
P/NAPS 2.39 1.75 0.91 0.86 1.17 0.85 0.78 20.50%

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