[MAMEE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.02%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 308,359 301,605 271,480 262,582 225,853 199,801 190,162 8.38%
PBT 43,244 18,628 13,571 24,788 15,049 16,175 10,309 26.96%
Tax -9,901 -4,249 -4,130 -6,134 -5,044 -6,328 -1,268 40.80%
NP 33,343 14,379 9,441 18,654 10,005 9,847 9,041 24.27%
-
NP to SH 33,333 14,372 9,433 18,647 9,999 9,847 9,041 24.26%
-
Tax Rate 22.90% 22.81% 30.43% 24.75% 33.52% 39.12% 12.30% -
Total Cost 275,016 287,226 262,039 243,928 215,848 189,954 181,121 7.20%
-
Net Worth 219,563 184,423 164,926 147,663 131,173 120,286 114,097 11.51%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,065 8,124 10,056 5,906 4,769 2,358 1,860 13.90%
Div Payout % 12.20% 56.53% 106.61% 31.68% 47.70% 23.95% 20.58% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 219,563 184,423 164,926 147,663 131,173 120,286 114,097 11.51%
NOSH 81,319 81,243 67,043 59,065 59,624 58,964 62,009 4.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.81% 4.77% 3.48% 7.10% 4.43% 4.93% 4.75% -
ROE 15.18% 7.79% 5.72% 12.63% 7.62% 8.19% 7.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 379.19 371.24 404.93 444.56 378.79 338.85 306.67 3.59%
EPS 40.99 17.69 14.07 31.57 16.77 16.70 14.58 18.78%
DPS 5.00 10.00 15.00 10.00 8.00 4.00 3.00 8.87%
NAPS 2.70 2.27 2.46 2.50 2.20 2.04 1.84 6.59%
Adjusted Per Share Value based on latest NOSH - 59,058
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 211.91 207.27 186.57 180.45 155.21 137.31 130.68 8.38%
EPS 22.91 9.88 6.48 12.81 6.87 6.77 6.21 24.28%
DPS 2.79 5.58 6.91 4.06 3.28 1.62 1.28 13.85%
NAPS 1.5089 1.2674 1.1334 1.0148 0.9014 0.8266 0.7841 11.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.84 1.80 2.30 2.75 1.65 1.80 1.40 -
P/RPS 0.75 0.48 0.57 0.62 0.44 0.53 0.46 8.48%
P/EPS 6.93 10.18 16.35 8.71 9.84 10.78 9.60 -5.28%
EY 14.43 9.83 6.12 11.48 10.16 9.28 10.41 5.58%
DY 1.76 5.56 6.52 3.64 4.85 2.22 2.14 -3.20%
P/NAPS 1.05 0.79 0.93 1.10 0.75 0.88 0.76 5.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 -
Price 2.05 1.65 2.13 2.77 1.85 1.72 1.41 -
P/RPS 0.54 0.44 0.53 0.62 0.49 0.51 0.46 2.70%
P/EPS 5.00 9.33 15.14 8.77 11.03 10.30 9.67 -10.40%
EY 20.00 10.72 6.61 11.40 9.06 9.71 10.34 11.61%
DY 2.44 6.06 7.04 3.61 4.32 2.33 2.13 2.28%
P/NAPS 0.76 0.73 0.87 1.11 0.84 0.84 0.77 -0.21%

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