[MAMEE] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 84.8%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 194,494 190,889 173,492 168,442 147,055 131,801 121,058 8.21%
PBT 27,160 9,576 6,678 16,538 9,462 11,528 5,185 31.75%
Tax -5,947 -1,722 -1,919 -4,349 -3,201 -3,668 -1,397 27.27%
NP 21,213 7,854 4,759 12,189 6,261 7,860 3,788 33.22%
-
NP to SH 21,208 7,850 4,755 12,186 6,255 7,860 3,788 33.21%
-
Tax Rate 21.90% 17.98% 28.74% 26.30% 33.83% 31.82% 26.94% -
Total Cost 173,281 183,035 168,733 156,253 140,794 123,941 117,270 6.71%
-
Net Worth 207,522 180,403 151,526 143,747 127,970 120,555 109,458 11.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 4,063 6,340 5,915 - - - -
Div Payout % - 51.76% 133.33% 48.54% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 207,522 180,403 151,526 143,747 127,970 120,555 109,458 11.23%
NOSH 81,381 81,262 63,400 59,155 59,799 59,681 61,493 4.77%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.91% 4.11% 2.74% 7.24% 4.26% 5.96% 3.13% -
ROE 10.22% 4.35% 3.14% 8.48% 4.89% 6.52% 3.46% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 238.99 234.90 273.65 284.75 245.91 220.84 196.86 3.28%
EPS 26.06 9.66 7.50 20.60 10.46 13.17 6.16 27.14%
DPS 0.00 5.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.55 2.22 2.39 2.43 2.14 2.02 1.78 6.16%
Adjusted Per Share Value based on latest NOSH - 59,174
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 133.66 131.18 119.23 115.76 101.06 90.58 83.19 8.21%
EPS 14.57 5.39 3.27 8.37 4.30 5.40 2.60 33.23%
DPS 0.00 2.79 4.36 4.07 0.00 0.00 0.00 -
NAPS 1.4261 1.2398 1.0413 0.9879 0.8794 0.8285 0.7522 11.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 2.00 2.70 2.43 1.70 1.66 1.31 -
P/RPS 0.96 0.85 0.99 0.85 0.69 0.75 0.67 6.17%
P/EPS 8.83 20.70 36.00 11.80 16.25 12.60 21.27 -13.61%
EY 11.33 4.83 2.78 8.48 6.15 7.93 4.70 15.77%
DY 0.00 2.50 3.70 4.12 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.13 1.00 0.79 0.82 0.74 3.31%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 -
Price 2.50 1.83 2.42 2.76 1.72 1.61 1.42 -
P/RPS 1.05 0.78 0.88 0.97 0.70 0.73 0.72 6.48%
P/EPS 9.59 18.94 32.27 13.40 16.44 12.22 23.05 -13.58%
EY 10.42 5.28 3.10 7.46 6.08 8.18 4.34 15.70%
DY 0.00 2.73 4.13 3.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 1.01 1.14 0.80 0.80 0.80 3.43%

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